<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>£60,912</td><td>£61,826</td><td>£62,753</td><td>£64,322</td><td>£65,930</td><td>£315,743</td></tr><tr><td>Total Expenses</td><td>£46,669</td><td>£46,810</td><td>£46,944</td><td>£47,143</td><td>£47,346</td><td>£234,913</td></tr><tr><td>Profit Before Tax</td><td>£14,243</td><td>£15,015</td><td>£15,809</td><td>£17,179</td><td>£18,584</td><td>£80,830</td></tr><tr><td>Profit After Tax      </td><td>£11,537</td><td>£12,162</td><td>£12,805</td><td>£13,915</td><td>£15,053</td><td>£65,472</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,980</td><td>£42,805</td><td>£56,961</td><td>£39,683</td><td>£163,441</td></tr><tr><td>Net Return</td><td>£11,549</td><td>£36,143</td><td>£55,610</td><td>£70,876</td><td>£54,735</td><td>£228,913</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>