<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>£67,500</td><td>£68,512</td><td>£69,540</td><td>£71,279</td><td>£73,061</td><td>£349,892</td></tr><tr><td>Total Expenses</td><td>£50,686</td><td>£50,800</td><td>£50,913</td><td>£51,097</td><td>£51,286</td><td>£254,783</td></tr><tr><td>Profit Before Tax</td><td>£16,814</td><td>£17,712</td><td>£18,627</td><td>£20,181</td><td>£21,774</td><td>£95,109</td></tr><tr><td>Profit After Tax      </td><td>£13,619</td><td>£14,347</td><td>£15,088</td><td>£16,347</td><td>£17,637</td><td>£77,038</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£27,000</td><td>£48,195</td><td>£64,134</td><td>£44,680</td><td>£184,024</td></tr><tr><td>Net Return</td><td>£13,633</td><td>£41,347</td><td>£63,283</td><td>£80,481</td><td>£62,318</td><td>£261,062</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>13%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>