<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>£74,100</td><td>£75,211</td><td>£76,340</td><td>£78,248</td><td>£80,204</td><td>£384,104</td></tr><tr><td>Total Expenses</td><td>£53,759</td><td>£53,883</td><td>£54,006</td><td>£54,207</td><td>£54,414</td><td>£270,270</td></tr><tr><td>Profit Before Tax</td><td>£20,341</td><td>£21,328</td><td>£22,334</td><td>£24,041</td><td>£25,791</td><td>£113,834</td></tr><tr><td>Profit After Tax      </td><td>£16,476</td><td>£17,276</td><td>£18,090</td><td>£19,473</td><td>£20,890</td><td>£92,206</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,500</td><td>£50,873</td><td>£67,697</td><td>£47,163</td><td>£194,248</td></tr><tr><td>Net Return</td><td>£16,490</td><td>£45,776</td><td>£68,963</td><td>£87,170</td><td>£68,053</td><td>£286,453</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>13%</td><td>17%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>