<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>£58,416</td><td>£59,292</td><td>£60,182</td><td>£61,686</td><td>£63,228</td><td>£302,804</td></tr><tr><td>Total Expenses</td><td>£44,843</td><td>£44,980</td><td>£45,110</td><td>£45,303</td><td>£45,500</td><td>£225,736</td></tr><tr><td>Profit Before Tax</td><td>£13,573</td><td>£14,312</td><td>£15,071</td><td>£16,383</td><td>£17,729</td><td>£77,068</td></tr><tr><td>Profit After Tax      </td><td>£10,994</td><td>£11,593</td><td>£12,208</td><td>£13,271</td><td>£14,360</td><td>£62,425</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,000</td><td>£41,055</td><td>£54,633</td><td>£38,061</td><td>£156,761</td></tr><tr><td>Net Return</td><td>£11,006</td><td>£34,593</td><td>£53,263</td><td>£67,904</td><td>£52,421</td><td>£219,187</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>