<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>£63,504</td><td>£64,457</td><td>£65,423</td><td>£67,059</td><td>£68,735</td><td>£329,178</td></tr><tr><td>Total Expenses</td><td>£48,569</td><td>£48,714</td><td>£48,852</td><td>£49,057</td><td>£49,268</td><td>£244,461</td></tr><tr><td>Profit Before Tax</td><td>£14,935</td><td>£15,742</td><td>£16,571</td><td>£18,002</td><td>£19,468</td><td>£84,718</td></tr><tr><td>Profit After Tax      </td><td>£12,097</td><td>£12,751</td><td>£13,423</td><td>£14,581</td><td>£15,769</td><td>£68,621</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£12,110</td><td>£37,751</td><td>£58,048</td><td>£73,965</td><td>£57,139</td><td>£239,014</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>