<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>£60,000</td><td>£60,900</td><td>£61,813</td><td>£63,359</td><td>£64,943</td><td>£311,015</td></tr><tr><td>Total Expenses</td><td>£45,110</td><td>£45,213</td><td>£45,314</td><td>£45,479</td><td>£45,648</td><td>£226,764</td></tr><tr><td>Profit Before Tax</td><td>£14,890</td><td>£15,687</td><td>£16,499</td><td>£17,880</td><td>£19,295</td><td>£84,251</td></tr><tr><td>Profit After Tax      </td><td>£12,061</td><td>£12,707</td><td>£13,365</td><td>£14,483</td><td>£15,629</td><td>£68,244</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£12,073</td><td>£36,707</td><td>£56,205</td><td>£71,491</td><td>£55,345</td><td>£231,820</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>55%</td></tr></tbody></table></div></div></template></turbo-stream>