<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>£59,940</td><td>£60,839</td><td>£61,752</td><td>£63,295</td><td>£64,878</td><td>£310,704</td></tr><tr><td>Total Expenses</td><td>£45,961</td><td>£46,100</td><td>£46,233</td><td>£46,429</td><td>£46,630</td><td>£231,352</td></tr><tr><td>Profit Before Tax</td><td>£13,980</td><td>£14,739</td><td>£15,519</td><td>£16,867</td><td>£18,248</td><td>£79,352</td></tr><tr><td>Profit After Tax      </td><td>£11,323</td><td>£11,938</td><td>£12,570</td><td>£13,662</td><td>£14,781</td><td>£64,275</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,600</td><td>£42,126</td><td>£56,058</td><td>£39,054</td><td>£160,851</td></tr><tr><td>Net Return</td><td>£11,335</td><td>£35,539</td><td>£54,697</td><td>£69,720</td><td>£53,835</td><td>£225,126</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>