<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>£71,628</td><td>£72,702</td><td>£73,793</td><td>£75,638</td><td>£77,529</td><td>£371,290</td></tr><tr><td>Total Expenses</td><td>£54,530</td><td>£54,687</td><td>£54,837</td><td>£55,063</td><td>£55,295</td><td>£274,412</td></tr><tr><td>Profit Before Tax</td><td>£17,098</td><td>£18,015</td><td>£18,956</td><td>£20,574</td><td>£22,234</td><td>£96,878</td></tr><tr><td>Profit After Tax      </td><td>£13,850</td><td>£14,592</td><td>£15,354</td><td>£16,665</td><td>£18,009</td><td>£78,471</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,200</td><td>£50,338</td><td>£66,985</td><td>£46,666</td><td>£192,203</td></tr><tr><td>Net Return</td><td>£13,864</td><td>£42,793</td><td>£65,692</td><td>£83,650</td><td>£64,675</td><td>£270,674</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>53%</td></tr></tbody></table></div></div></template></turbo-stream>