<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>£73,752</td><td>£74,858</td><td>£75,981</td><td>£77,881</td><td>£79,828</td><td>£382,300</td></tr><tr><td>Total Expenses</td><td>£48,094</td><td>£48,217</td><td>£48,340</td><td>£48,540</td><td>£48,745</td><td>£241,936</td></tr><tr><td>Profit Before Tax</td><td>£25,658</td><td>£26,641</td><td>£27,642</td><td>£29,341</td><td>£31,082</td><td>£140,364</td></tr><tr><td>Profit After Tax      </td><td>£20,783</td><td>£21,579</td><td>£22,390</td><td>£23,766</td><td>£25,177</td><td>£113,695</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£20,796</td><td>£46,580</td><td>£67,015</td><td>£83,150</td><td>£66,547</td><td>£284,087</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>