<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>£65,604</td><td>£66,588</td><td>£67,587</td><td>£69,277</td><td>£71,008</td><td>£340,064</td></tr><tr><td>Total Expenses</td><td>£41,540</td><td>£41,688</td><td>£41,829</td><td>£42,040</td><td>£42,256</td><td>£209,353</td></tr><tr><td>Profit Before Tax</td><td>£24,064</td><td>£24,900</td><td>£25,758</td><td>£27,237</td><td>£28,753</td><td>£130,711</td></tr><tr><td>Profit After Tax      </td><td>£19,492</td><td>£20,169</td><td>£20,864</td><td>£22,062</td><td>£23,290</td><td>£105,876</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,500</td><td>£36,593</td><td>£48,695</td><td>£33,924</td><td>£139,722</td></tr><tr><td>Net Return</td><td>£19,502</td><td>£40,669</td><td>£57,457</td><td>£70,756</td><td>£57,214</td><td>£245,598</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>