<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>£69,996</td><td>£71,046</td><td>£72,112</td><td>£73,914</td><td>£75,762</td><td>£362,830</td></tr><tr><td>Total Expenses</td><td>£52,544</td><td>£52,662</td><td>£52,779</td><td>£52,969</td><td>£53,165</td><td>£264,120</td></tr><tr><td>Profit Before Tax</td><td>£17,452</td><td>£18,384</td><td>£19,333</td><td>£20,945</td><td>£22,597</td><td>£98,711</td></tr><tr><td>Profit After Tax      </td><td>£14,136</td><td>£14,891</td><td>£15,660</td><td>£16,965</td><td>£18,304</td><td>£79,956</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,000</td><td>£49,980</td><td>£66,510</td><td>£46,335</td><td>£190,839</td></tr><tr><td>Net Return</td><td>£14,150</td><td>£42,891</td><td>£65,640</td><td>£83,475</td><td>£64,639</td><td>£270,795</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>