<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>£67,764</td><td>£68,780</td><td>£69,812</td><td>£71,557</td><td>£73,346</td><td>£351,261</td></tr><tr><td>Total Expenses</td><td>£42,669</td><td>£42,783</td><td>£42,896</td><td>£43,081</td><td>£43,271</td><td>£214,701</td></tr><tr><td>Profit Before Tax</td><td>£25,095</td><td>£25,997</td><td>£26,916</td><td>£28,476</td><td>£30,075</td><td>£136,560</td></tr><tr><td>Profit After Tax      </td><td>£20,327</td><td>£21,058</td><td>£21,802</td><td>£23,066</td><td>£24,361</td><td>£110,613</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£20,338</td><td>£43,058</td><td>£61,072</td><td>£75,323</td><td>£60,767</td><td>£260,559</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>