<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>£57,996</td><td>£58,866</td><td>£59,749</td><td>£61,243</td><td>£62,774</td><td>£300,627</td></tr><tr><td>Total Expenses</td><td>£39,975</td><td>£40,112</td><td>£40,241</td><td>£40,432</td><td>£40,628</td><td>£201,387</td></tr><tr><td>Profit Before Tax</td><td>£18,021</td><td>£18,754</td><td>£19,508</td><td>£20,811</td><td>£22,146</td><td>£99,240</td></tr><tr><td>Profit After Tax      </td><td>£14,597</td><td>£15,191</td><td>£15,802</td><td>£16,857</td><td>£17,938</td><td>£80,385</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£14,607</td><td>£35,191</td><td>£51,502</td><td>£64,364</td><td>£51,035</td><td>£216,699</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>