<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>£67,200</td><td>£68,208</td><td>£69,231</td><td>£70,962</td><td>£72,736</td><td>£348,337</td></tr><tr><td>Total Expenses</td><td>£52,265</td><td>£52,378</td><td>£52,491</td><td>£52,674</td><td>£52,862</td><td>£262,671</td></tr><tr><td>Profit Before Tax</td><td>£14,935</td><td>£15,830</td><td>£16,740</td><td>£18,287</td><td>£19,873</td><td>£85,666</td></tr><tr><td>Profit After Tax      </td><td>£12,097</td><td>£12,822</td><td>£13,560</td><td>£14,813</td><td>£16,098</td><td>£69,389</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,000</td><td>£49,980</td><td>£66,510</td><td>£46,335</td><td>£190,840</td></tr><tr><td>Net Return</td><td>£12,111</td><td>£40,822</td><td>£63,540</td><td>£81,323</td><td>£62,433</td><td>£260,229</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>13%</td><td>16%</td><td>12%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>