<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>£63,804</td><td>£64,761</td><td>£65,732</td><td>£67,376</td><td>£69,060</td><td>£330,734</td></tr><tr><td>Total Expenses</td><td>£42,273</td><td>£42,381</td><td>£42,488</td><td>£42,663</td><td>£42,842</td><td>£212,648</td></tr><tr><td>Profit Before Tax</td><td>£21,531</td><td>£22,380</td><td>£23,244</td><td>£24,712</td><td>£26,218</td><td>£118,085</td></tr><tr><td>Profit After Tax      </td><td>£17,440</td><td>£18,128</td><td>£18,828</td><td>£20,017</td><td>£21,236</td><td>£95,649</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£17,451</td><td>£40,128</td><td>£58,098</td><td>£72,275</td><td>£57,643</td><td>£245,595</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>