<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>£68,004</td><td>£69,024</td><td>£70,059</td><td>£71,811</td><td>£73,606</td><td>£352,505</td></tr><tr><td>Total Expenses</td><td>£40,975</td><td>£41,127</td><td>£41,272</td><td>£41,489</td><td>£41,711</td><td>£206,575</td></tr><tr><td>Profit Before Tax</td><td>£27,029</td><td>£27,897</td><td>£28,787</td><td>£30,322</td><td>£31,895</td><td>£145,930</td></tr><tr><td>Profit After Tax      </td><td>£21,893</td><td>£22,596</td><td>£23,318</td><td>£24,561</td><td>£25,835</td><td>£118,203</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£21,903</td><td>£42,596</td><td>£59,018</td><td>£72,068</td><td>£58,932</td><td>£254,517</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>12%</td><td>17%</td><td>21%</td><td>17%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>