<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>£58,704</td><td>£59,585</td><td>£60,478</td><td>£61,990</td><td>£63,540</td><td>£304,297</td></tr><tr><td>Total Expenses</td><td>£39,885</td><td>£40,023</td><td>£40,153</td><td>£40,346</td><td>£40,544</td><td>£200,950</td></tr><tr><td>Profit Before Tax</td><td>£18,819</td><td>£19,562</td><td>£20,325</td><td>£21,644</td><td>£22,996</td><td>£103,348</td></tr><tr><td>Profit After Tax      </td><td>£15,244</td><td>£15,845</td><td>£16,464</td><td>£17,532</td><td>£18,627</td><td>£83,712</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,269</td><td>£32,931</td><td>£135,632</td></tr><tr><td>Net Return</td><td>£15,254</td><td>£35,745</td><td>£51,985</td><td>£64,801</td><td>£51,558</td><td>£219,344</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>