<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>£66,000</td><td>£66,990</td><td>£67,995</td><td>£69,695</td><td>£71,437</td><td>£342,117</td></tr><tr><td>Total Expenses</td><td>£47,210</td><td>£47,359</td><td>£47,500</td><td>£47,712</td><td>£47,929</td><td>£237,711</td></tr><tr><td>Profit Before Tax</td><td>£18,790</td><td>£19,631</td><td>£20,494</td><td>£21,982</td><td>£23,508</td><td>£104,406</td></tr><tr><td>Profit After Tax      </td><td>£15,220</td><td>£15,901</td><td>£16,600</td><td>£17,806</td><td>£19,041</td><td>£84,569</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£15,232</td><td>£39,901</td><td>£59,441</td><td>£74,814</td><td>£58,757</td><td>£248,145</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>