<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>£73,368</td><td>£74,469</td><td>£75,586</td><td>£77,475</td><td>£79,412</td><td>£380,309</td></tr><tr><td>Total Expenses</td><td>£44,568</td><td>£44,728</td><td>£44,881</td><td>£45,112</td><td>£45,348</td><td>£224,638</td></tr><tr><td>Profit Before Tax</td><td>£28,800</td><td>£29,740</td><td>£30,704</td><td>£32,363</td><td>£34,064</td><td>£155,671</td></tr><tr><td>Profit After Tax      </td><td>£23,328</td><td>£24,089</td><td>£24,871</td><td>£26,214</td><td>£27,592</td><td>£126,093</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£21,900</td><td>£39,092</td><td>£52,020</td><td>£36,241</td><td>£149,264</td></tr><tr><td>Net Return</td><td>£23,339</td><td>£45,990</td><td>£63,962</td><td>£78,234</td><td>£63,832</td><td>£275,357</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>