<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>£68,748</td><td>£69,779</td><td>£70,826</td><td>£72,597</td><td>£74,411</td><td>£356,361</td></tr><tr><td>Total Expenses</td><td>£51,615</td><td>£51,731</td><td>£51,846</td><td>£52,033</td><td>£52,226</td><td>£259,452</td></tr><tr><td>Profit Before Tax</td><td>£17,133</td><td>£18,048</td><td>£18,980</td><td>£20,563</td><td>£22,186</td><td>£96,910</td></tr><tr><td>Profit After Tax      </td><td>£13,877</td><td>£14,619</td><td>£15,374</td><td>£16,656</td><td>£17,971</td><td>£78,497</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£27,500</td><td>£49,088</td><td>£65,322</td><td>£45,508</td><td>£187,432</td></tr><tr><td>Net Return</td><td>£13,891</td><td>£42,119</td><td>£64,462</td><td>£81,978</td><td>£63,478</td><td>£265,929</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>