<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>£67,308</td><td>£68,318</td><td>£69,342</td><td>£71,076</td><td>£72,853</td><td>£348,897</td></tr><tr><td>Total Expenses</td><td>£51,363</td><td>£51,514</td><td>£51,657</td><td>£51,872</td><td>£52,093</td><td>£258,498</td></tr><tr><td>Profit Before Tax</td><td>£15,945</td><td>£16,804</td><td>£17,685</td><td>£19,204</td><td>£20,760</td><td>£90,398</td></tr><tr><td>Profit After Tax      </td><td>£12,916</td><td>£13,611</td><td>£14,325</td><td>£15,555</td><td>£16,816</td><td>£73,223</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,500</td><td>£47,303</td><td>£62,947</td><td>£43,853</td><td>£180,616</td></tr><tr><td>Net Return</td><td>£12,929</td><td>£40,111</td><td>£61,628</td><td>£78,502</td><td>£60,669</td><td>£253,839</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>8%</td><td>13%</td><td>17%</td><td>13%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>