<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>£66,660</td><td>£67,660</td><td>£68,675</td><td>£70,392</td><td>£72,151</td><td>£345,538</td></tr><tr><td>Total Expenses</td><td>£40,680</td><td>£40,830</td><td>£40,973</td><td>£41,186</td><td>£41,405</td><td>£205,074</td></tr><tr><td>Profit Before Tax</td><td>£25,980</td><td>£26,830</td><td>£27,702</td><td>£29,206</td><td>£30,747</td><td>£140,464</td></tr><tr><td>Profit After Tax      </td><td>£21,044</td><td>£21,732</td><td>£22,439</td><td>£23,656</td><td>£24,905</td><td>£113,776</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,269</td><td>£32,931</td><td>£135,632</td></tr><tr><td>Net Return</td><td>£21,054</td><td>£41,632</td><td>£57,961</td><td>£70,926</td><td>£57,836</td><td>£249,408</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>73%</td></tr></tbody></table></div></div></template></turbo-stream>