<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>£71,400</td><td>£72,471</td><td>£73,558</td><td>£75,397</td><td>£77,282</td><td>£370,108</td></tr><tr><td>Total Expenses</td><td>£41,424</td><td>£41,543</td><td>£41,662</td><td>£41,857</td><td>£42,056</td><td>£208,542</td></tr><tr><td>Profit Before Tax</td><td>£29,976</td><td>£30,928</td><td>£31,896</td><td>£33,540</td><td>£35,226</td><td>£161,566</td></tr><tr><td>Profit After Tax      </td><td>£24,281</td><td>£25,051</td><td>£25,836</td><td>£27,168</td><td>£28,533</td><td>£130,869</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£21,000</td><td>£37,485</td><td>£49,882</td><td>£34,751</td><td>£143,130</td></tr><tr><td>Net Return</td><td>£24,291</td><td>£46,052</td><td>£63,321</td><td>£77,050</td><td>£63,285</td><td>£273,998</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>17%</td><td>21%</td><td>17%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>