<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>£62,700</td><td>£63,640</td><td>£64,595</td><td>£66,210</td><td>£67,865</td><td>£325,011</td></tr><tr><td>Total Expenses</td><td>£43,663</td><td>£43,807</td><td>£43,943</td><td>£44,146</td><td>£44,355</td><td>£219,913</td></tr><tr><td>Profit Before Tax</td><td>£19,038</td><td>£19,834</td><td>£20,652</td><td>£22,064</td><td>£23,511</td><td>£105,098</td></tr><tr><td>Profit After Tax      </td><td>£15,420</td><td>£16,065</td><td>£16,728</td><td>£17,872</td><td>£19,044</td><td>£85,129</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>£15,431</td><td>£38,066</td><td>£55,999</td><td>£70,129</td><td>£55,450</td><td>£235,075</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>15%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>