<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>£57,600</td><td>£58,464</td><td>£59,341</td><td>£60,824</td><td>£62,345</td><td>£298,575</td></tr><tr><td>Total Expenses</td><td>£44,870</td><td>£44,969</td><td>£45,067</td><td>£45,226</td><td>£45,388</td><td>£225,520</td></tr><tr><td>Profit Before Tax</td><td>£12,730</td><td>£13,495</td><td>£14,274</td><td>£15,599</td><td>£16,957</td><td>£73,055</td></tr><tr><td>Profit After Tax      </td><td>£10,311</td><td>£10,931</td><td>£11,562</td><td>£12,635</td><td>£13,735</td><td>£59,174</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£10,323</td><td>£34,931</td><td>£54,402</td><td>£69,643</td><td>£53,451</td><td>£222,751</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>13%</td><td>16%</td><td>13%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>