<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>£69,000</td><td>£70,035</td><td>£71,086</td><td>£72,863</td><td>£74,684</td><td>£357,667</td></tr><tr><td>Total Expenses</td><td>£44,401</td><td>£44,517</td><td>£44,633</td><td>£44,821</td><td>£45,014</td><td>£223,385</td></tr><tr><td>Profit Before Tax</td><td>£24,599</td><td>£25,518</td><td>£26,453</td><td>£28,042</td><td>£29,671</td><td>£134,282</td></tr><tr><td>Profit After Tax      </td><td>£19,925</td><td>£20,669</td><td>£21,427</td><td>£22,714</td><td>£24,033</td><td>£108,768</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,000</td><td>£41,055</td><td>£54,633</td><td>£38,061</td><td>£156,761</td></tr><tr><td>Net Return</td><td>£19,936</td><td>£43,670</td><td>£62,482</td><td>£77,347</td><td>£62,094</td><td>£265,530</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>19%</td><td>15%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>