<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>£62,988</td><td>£63,933</td><td>£64,892</td><td>£66,514</td><td>£68,177</td><td>£326,504</td></tr><tr><td>Total Expenses</td><td>£48,196</td><td>£48,340</td><td>£48,477</td><td>£48,681</td><td>£48,890</td><td>£242,585</td></tr><tr><td>Profit Before Tax</td><td>£14,792</td><td>£15,593</td><td>£16,415</td><td>£17,833</td><td>£19,287</td><td>£83,919</td></tr><tr><td>Profit After Tax      </td><td>£11,982</td><td>£12,630</td><td>£13,296</td><td>£14,445</td><td>£15,622</td><td>£67,974</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,800</td><td>£44,268</td><td>£58,909</td><td>£41,040</td><td>£169,029</td></tr><tr><td>Net Return</td><td>£11,994</td><td>£37,430</td><td>£57,564</td><td>£73,353</td><td>£56,662</td><td>£237,004</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>13%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>