<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>£61,104</td><td>£62,021</td><td>£62,951</td><td>£64,525</td><td>£66,138</td><td>£316,738</td></tr><tr><td>Total Expenses</td><td>£48,438</td><td>£48,542</td><td>£48,645</td><td>£48,813</td><td>£48,985</td><td>£243,424</td></tr><tr><td>Profit Before Tax</td><td>£12,666</td><td>£13,479</td><td>£14,306</td><td>£15,711</td><td>£17,153</td><td>£73,314</td></tr><tr><td>Profit After Tax      </td><td>£10,260</td><td>£10,918</td><td>£11,587</td><td>£12,726</td><td>£13,894</td><td>£59,385</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>£10,273</td><td>£36,918</td><td>£57,998</td><td>£74,485</td><td>£56,919</td><td>£236,593</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>13%</td><td>16%</td><td>12%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>