<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>£71,256</td><td>£72,325</td><td>£73,410</td><td>£75,245</td><td>£77,126</td><td>£369,362</td></tr><tr><td>Total Expenses</td><td>£47,844</td><td>£47,964</td><td>£48,082</td><td>£48,276</td><td>£48,475</td><td>£240,642</td></tr><tr><td>Profit Before Tax</td><td>£23,412</td><td>£24,361</td><td>£25,327</td><td>£26,968</td><td>£28,651</td><td>£128,719</td></tr><tr><td>Profit After Tax      </td><td>£18,963</td><td>£19,732</td><td>£20,515</td><td>£21,844</td><td>£23,207</td><td>£104,263</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£18,976</td><td>£44,733</td><td>£65,141</td><td>£81,228</td><td>£64,578</td><td>£274,655</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</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>