<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>£65,004</td><td>£65,979</td><td>£66,969</td><td>£68,643</td><td>£70,359</td><td>£336,954</td></tr><tr><td>Total Expenses</td><td>£47,219</td><td>£47,329</td><td>£47,438</td><td>£47,616</td><td>£47,799</td><td>£237,401</td></tr><tr><td>Profit Before Tax</td><td>£17,785</td><td>£18,650</td><td>£19,530</td><td>£21,027</td><td>£22,561</td><td>£99,552</td></tr><tr><td>Profit After Tax      </td><td>£14,406</td><td>£15,106</td><td>£15,820</td><td>£17,032</td><td>£18,274</td><td>£80,637</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£14,418</td><td>£40,107</td><td>£60,445</td><td>£76,415</td><td>£59,645</td><td>£251,030</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>13%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>