<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>£62,496</td><td>£63,433</td><td>£64,385</td><td>£65,995</td><td>£67,644</td><td>£323,953</td></tr><tr><td>Total Expenses</td><td>£48,468</td><td>£48,612</td><td>£48,748</td><td>£48,951</td><td>£49,159</td><td>£243,938</td></tr><tr><td>Profit Before Tax</td><td>£14,028</td><td>£14,821</td><td>£15,637</td><td>£17,044</td><td>£18,486</td><td>£80,015</td></tr><tr><td>Profit After Tax      </td><td>£11,362</td><td>£12,005</td><td>£12,666</td><td>£13,805</td><td>£14,973</td><td>£64,812</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£11,375</td><td>£37,006</td><td>£57,291</td><td>£73,189</td><td>£56,344</td><td>£235,205</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>8%</td><td>13%</td><td>17%</td><td>13%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>