<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>£61,596</td><td>£62,520</td><td>£63,458</td><td>£65,044</td><td>£66,670</td><td>£319,288</td></tr><tr><td>Total Expenses</td><td>£42,052</td><td>£42,157</td><td>£42,261</td><td>£42,430</td><td>£42,603</td><td>£211,504</td></tr><tr><td>Profit Before Tax</td><td>£19,544</td><td>£20,363</td><td>£21,197</td><td>£22,614</td><td>£24,067</td><td>£107,785</td></tr><tr><td>Profit After Tax      </td><td>£15,831</td><td>£16,494</td><td>£17,169</td><td>£18,317</td><td>£19,494</td><td>£87,305</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£15,842</td><td>£38,494</td><td>£56,440</td><td>£70,575</td><td>£55,900</td><td>£237,251</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>