<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>£81,600</td><td>£82,824</td><td>£84,066</td><td>£86,168</td><td>£88,322</td><td>£422,981</td></tr><tr><td>Total Expenses</td><td>£48,770</td><td>£48,942</td><td>£49,108</td><td>£49,360</td><td>£49,618</td><td>£245,797</td></tr><tr><td>Profit Before Tax</td><td>£32,830</td><td>£33,882</td><td>£34,959</td><td>£36,808</td><td>£38,705</td><td>£177,183</td></tr><tr><td>Profit After Tax      </td><td>£26,592</td><td>£27,444</td><td>£28,317</td><td>£29,815</td><td>£31,351</td><td>£143,518</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£26,604</td><td>£51,444</td><td>£71,157</td><td>£86,823</td><td>£71,066</td><td>£307,095</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>