<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>£64,596</td><td>£65,565</td><td>£66,548</td><td>£68,212</td><td>£69,917</td><td>£334,839</td></tr><tr><td>Total Expenses</td><td>£39,026</td><td>£39,173</td><td>£39,312</td><td>£39,520</td><td>£39,733</td><td>£196,764</td></tr><tr><td>Profit Before Tax</td><td>£25,570</td><td>£26,392</td><td>£27,236</td><td>£28,692</td><td>£30,184</td><td>£138,074</td></tr><tr><td>Profit After Tax      </td><td>£20,712</td><td>£21,378</td><td>£22,061</td><td>£23,240</td><td>£24,449</td><td>£111,840</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£20,721</td><td>£40,378</td><td>£55,977</td><td>£68,372</td><td>£55,891</td><td>£241,339</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>17%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>