<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>£67,452</td><td>£68,464</td><td>£69,491</td><td>£71,228</td><td>£73,009</td><td>£349,643</td></tr><tr><td>Total Expenses</td><td>£55,476</td><td>£55,589</td><td>£55,702</td><td>£55,886</td><td>£56,075</td><td>£278,728</td></tr><tr><td>Profit Before Tax</td><td>£11,976</td><td>£12,875</td><td>£13,789</td><td>£15,342</td><td>£16,934</td><td>£70,915</td></tr><tr><td>Profit After Tax      </td><td>£9,701</td><td>£10,428</td><td>£11,169</td><td>£12,427</td><td>£13,716</td><td>£57,441</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,980</td><td>£53,515</td><td>£71,213</td><td>£49,612</td><td>£204,335</td></tr><tr><td>Net Return</td><td>£9,716</td><td>£40,409</td><td>£64,684</td><td>£83,640</td><td>£63,328</td><td>£261,776</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>7%</td><td>12%</td><td>15%</td><td>12%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>