<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>£62,556</td><td>£63,494</td><td>£64,447</td><td>£66,058</td><td>£67,709</td><td>£324,264</td></tr><tr><td>Total Expenses</td><td>£52,979</td><td>£53,123</td><td>£53,259</td><td>£53,462</td><td>£53,670</td><td>£266,492</td></tr><tr><td>Profit Before Tax</td><td>£9,577</td><td>£10,372</td><td>£11,188</td><td>£12,596</td><td>£14,040</td><td>£57,772</td></tr><tr><td>Profit After Tax      </td><td>£7,757</td><td>£8,401</td><td>£9,062</td><td>£10,203</td><td>£11,372</td><td>£46,796</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£27,800</td><td>£49,623</td><td>£66,035</td><td>£46,004</td><td>£189,477</td></tr><tr><td>Net Return</td><td>£7,771</td><td>£36,201</td><td>£58,686</td><td>£76,237</td><td>£57,376</td><td>£236,272</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>7%</td><td>12%</td><td>15%</td><td>12%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>