<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£78,000</td><td>£79,170</td><td>£80,358</td><td>£82,366</td><td>£84,426</td><td>£404,320</td></tr><tr><td>Total Expenses</td><td>£50,128</td><td>£50,257</td><td>£50,386</td><td>£50,597</td><td>£50,814</td><td>£252,182</td></tr><tr><td>Profit Before Tax</td><td>£27,873</td><td>£28,913</td><td>£29,972</td><td>£31,769</td><td>£33,612</td><td>£152,138</td></tr><tr><td>Profit After Tax      </td><td>£22,577</td><td>£23,420</td><td>£24,277</td><td>£25,733</td><td>£27,225</td><td>£123,232</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£22,590</td><td>£49,420</td><td>£70,687</td><td>£87,492</td><td>£70,251</td><td>£300,440</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>