<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>£65,244</td><td>£66,223</td><td>£67,216</td><td>£68,896</td><td>£70,619</td><td>£338,198</td></tr><tr><td>Total Expenses</td><td>£43,221</td><td>£43,332</td><td>£43,441</td><td>£43,620</td><td>£43,803</td><td>£217,416</td></tr><tr><td>Profit Before Tax</td><td>£22,023</td><td>£22,891</td><td>£23,775</td><td>£25,277</td><td>£26,816</td><td>£120,781</td></tr><tr><td>Profit After Tax      </td><td>£17,838</td><td>£18,542</td><td>£19,258</td><td>£20,474</td><td>£21,721</td><td>£97,833</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,500</td><td>£40,163</td><td>£53,445</td><td>£37,234</td><td>£153,353</td></tr><tr><td>Net Return</td><td>£17,850</td><td>£41,042</td><td>£59,420</td><td>£73,919</td><td>£58,955</td><td>£251,186</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>