<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>£65,484</td><td>£66,466</td><td>£67,463</td><td>£69,150</td><td>£70,879</td><td>£339,442</td></tr><tr><td>Total Expenses</td><td>£50,022</td><td>£50,170</td><td>£50,311</td><td>£50,521</td><td>£50,737</td><td>£251,761</td></tr><tr><td>Profit Before Tax</td><td>£15,462</td><td>£16,296</td><td>£17,152</td><td>£18,628</td><td>£20,142</td><td>£87,681</td></tr><tr><td>Profit After Tax      </td><td>£12,524</td><td>£13,200</td><td>£13,893</td><td>£15,089</td><td>£16,315</td><td>£71,021</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,780</td><td>£46,018</td><td>£61,236</td><td>£42,661</td><td>£175,709</td></tr><tr><td>Net Return</td><td>£12,537</td><td>£38,980</td><td>£59,911</td><td>£76,326</td><td>£58,976</td><td>£246,730</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>