<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>£82,284</td><td>£83,518</td><td>£84,771</td><td>£86,890</td><td>£89,063</td><td>£426,526</td></tr><tr><td>Total Expenses</td><td>£49,160</td><td>£49,334</td><td>£49,500</td><td>£49,754</td><td>£50,013</td><td>£247,761</td></tr><tr><td>Profit Before Tax</td><td>£33,124</td><td>£34,185</td><td>£35,271</td><td>£37,137</td><td>£39,049</td><td>£178,765</td></tr><tr><td>Profit After Tax      </td><td>£26,830</td><td>£27,690</td><td>£28,570</td><td>£30,081</td><td>£31,630</td><td>£144,800</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,200</td><td>£43,197</td><td>£57,483</td><td>£40,047</td><td>£164,940</td></tr><tr><td>Net Return</td><td>£26,842</td><td>£51,890</td><td>£71,767</td><td>£87,564</td><td>£71,677</td><td>£309,740</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>