<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>£56,052</td><td>£56,893</td><td>£57,746</td><td>£59,190</td><td>£60,670</td><td>£290,550</td></tr><tr><td>Total Expenses</td><td>£38,171</td><td>£38,306</td><td>£38,432</td><td>£38,618</td><td>£38,809</td><td>£192,336</td></tr><tr><td>Profit Before Tax</td><td>£17,881</td><td>£18,587</td><td>£19,314</td><td>£20,572</td><td>£21,861</td><td>£98,215</td></tr><tr><td>Profit After Tax      </td><td>£14,483</td><td>£15,056</td><td>£15,645</td><td>£16,663</td><td>£17,707</td><td>£79,554</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£14,493</td><td>£34,056</td><td>£49,560</td><td>£61,795</td><td>£49,149</td><td>£209,052</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>