<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>£72,396</td><td>£73,482</td><td>£74,584</td><td>£76,449</td><td>£78,360</td><td>£375,271</td></tr><tr><td>Total Expenses</td><td>£55,089</td><td>£55,248</td><td>£55,399</td><td>£55,627</td><td>£55,861</td><td>£277,223</td></tr><tr><td>Profit Before Tax</td><td>£17,307</td><td>£18,234</td><td>£19,185</td><td>£20,822</td><td>£22,499</td><td>£98,048</td></tr><tr><td>Profit After Tax      </td><td>£14,019</td><td>£14,770</td><td>£15,540</td><td>£16,866</td><td>£18,224</td><td>£79,419</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,500</td><td>£50,873</td><td>£67,697</td><td>£47,163</td><td>£194,248</td></tr><tr><td>Net Return</td><td>£14,033</td><td>£43,270</td><td>£66,413</td><td>£84,563</td><td>£65,387</td><td>£273,666</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>