<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>£76,704</td><td>£77,855</td><td>£79,022</td><td>£80,998</td><td>£83,023</td><td>£397,602</td></tr><tr><td>Total Expenses</td><td>£49,998</td><td>£50,125</td><td>£50,252</td><td>£50,461</td><td>£50,674</td><td>£251,510</td></tr><tr><td>Profit Before Tax</td><td>£26,706</td><td>£27,729</td><td>£28,770</td><td>£30,537</td><td>£32,349</td><td>£146,092</td></tr><tr><td>Profit After Tax      </td><td>£21,632</td><td>£22,461</td><td>£23,304</td><td>£24,735</td><td>£26,203</td><td>£118,334</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£21,645</td><td>£48,461</td><td>£69,714</td><td>£86,494</td><td>£69,228</td><td>£295,543</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>