<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>£62,700</td><td>£63,640</td><td>£64,595</td><td>£66,210</td><td>£67,865</td><td>£325,011</td></tr><tr><td>Total Expenses</td><td>£38,836</td><td>£38,980</td><td>£39,117</td><td>£39,320</td><td>£39,528</td><td>£195,782</td></tr><tr><td>Profit Before Tax</td><td>£23,864</td><td>£24,660</td><td>£25,478</td><td>£26,890</td><td>£28,337</td><td>£129,229</td></tr><tr><td>Profit After Tax      </td><td>£19,330</td><td>£19,975</td><td>£20,637</td><td>£21,781</td><td>£22,953</td><td>£104,676</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>£19,339</td><td>£38,975</td><td>£54,553</td><td>£66,912</td><td>£54,395</td><td>£234,174</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>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>