<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>£70,200</td><td>£71,253</td><td>£72,322</td><td>£74,130</td><td>£75,983</td><td>£363,888</td></tr><tr><td>Total Expenses</td><td>£49,346</td><td>£49,464</td><td>£49,581</td><td>£49,772</td><td>£49,968</td><td>£248,131</td></tr><tr><td>Profit Before Tax</td><td>£20,854</td><td>£21,789</td><td>£22,741</td><td>£24,358</td><td>£26,015</td><td>£115,757</td></tr><tr><td>Profit After Tax      </td><td>£16,892</td><td>£17,649</td><td>£18,420</td><td>£19,730</td><td>£21,072</td><td>£93,763</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,999</td><td>£46,409</td><td>£61,757</td><td>£43,024</td><td>£177,201</td></tr><tr><td>Net Return</td><td>£16,905</td><td>£43,649</td><td>£64,829</td><td>£81,486</td><td>£64,096</td><td>£270,965</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>