<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>£72,600</td><td>£73,689</td><td>£74,794</td><td>£76,664</td><td>£78,581</td><td>£376,328</td></tr><tr><td>Total Expenses</td><td>£43,153</td><td>£43,274</td><td>£43,395</td><td>£43,592</td><td>£43,794</td><td>£217,208</td></tr><tr><td>Profit Before Tax</td><td>£29,448</td><td>£30,415</td><td>£31,400</td><td>£33,072</td><td>£34,786</td><td>£159,121</td></tr><tr><td>Profit After Tax      </td><td>£23,852</td><td>£24,636</td><td>£25,434</td><td>£26,788</td><td>£28,177</td><td>£128,888</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>£23,863</td><td>£46,636</td><td>£64,704</td><td>£79,046</td><td>£64,583</td><td>£278,833</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>