<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>£97,152</td><td>£98,609</td><td>£100,088</td><td>£102,591</td><td>£105,155</td><td>£503,596</td></tr><tr><td>Total Expenses</td><td>£58,369</td><td>£58,565</td><td>£58,754</td><td>£59,046</td><td>£59,345</td><td>£294,078</td></tr><tr><td>Profit Before Tax</td><td>£38,783</td><td>£40,045</td><td>£41,335</td><td>£43,545</td><td>£45,811</td><td>£209,518</td></tr><tr><td>Profit After Tax      </td><td>£31,414</td><td>£32,436</td><td>£33,481</td><td>£35,271</td><td>£37,107</td><td>£169,710</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,000</td><td>£51,766</td><td>£68,885</td><td>£47,990</td><td>£197,655</td></tr><tr><td>Net Return</td><td>£31,429</td><td>£61,436</td><td>£85,247</td><td>£104,157</td><td>£85,097</td><td>£367,365</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</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>