<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>£87,096</td><td>£88,402</td><td>£89,728</td><td>£91,972</td><td>£94,271</td><td>£451,470</td></tr><tr><td>Total Expenses</td><td>£51,037</td><td>£51,180</td><td>£51,323</td><td>£51,558</td><td>£51,798</td><td>£256,897</td></tr><tr><td>Profit Before Tax</td><td>£36,059</td><td>£37,222</td><td>£38,405</td><td>£40,414</td><td>£42,473</td><td>£194,573</td></tr><tr><td>Profit After Tax      </td><td>£29,208</td><td>£30,150</td><td>£31,108</td><td>£32,735</td><td>£34,403</td><td>£157,604</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£29,221</td><td>£56,150</td><td>£77,519</td><td>£94,494</td><td>£77,428</td><td>£334,812</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</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>20%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>