<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>£82,500</td><td>£83,737</td><td>£84,994</td><td>£87,118</td><td>£89,296</td><td>£427,646</td></tr><tr><td>Total Expenses</td><td>£58,513</td><td>£58,686</td><td>£58,853</td><td>£59,107</td><td>£59,368</td><td>£294,526</td></tr><tr><td>Profit Before Tax</td><td>£23,988</td><td>£25,051</td><td>£26,141</td><td>£28,011</td><td>£29,929</td><td>£133,119</td></tr><tr><td>Profit After Tax      </td><td>£19,430</td><td>£20,292</td><td>£21,174</td><td>£22,689</td><td>£24,242</td><td>£107,827</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£30,000</td><td>£53,551</td><td>£71,260</td><td>£49,645</td><td>£204,471</td></tr><tr><td>Net Return</td><td>£19,445</td><td>£50,292</td><td>£74,725</td><td>£93,950</td><td>£73,887</td><td>£312,298</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>9%</td><td>14%</td><td>17%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>