<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>£69,600</td><td>£70,644</td><td>£71,704</td><td>£73,496</td><td>£75,334</td><td>£360,778</td></tr><tr><td>Total Expenses</td><td>£55,614</td><td>£55,768</td><td>£55,915</td><td>£56,136</td><td>£56,363</td><td>£279,796</td></tr><tr><td>Profit Before Tax</td><td>£13,986</td><td>£14,876</td><td>£15,789</td><td>£17,360</td><td>£18,971</td><td>£80,982</td></tr><tr><td>Profit After Tax      </td><td>£11,329</td><td>£12,049</td><td>£12,789</td><td>£14,062</td><td>£15,367</td><td>£65,595</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,000</td><td>£51,766</td><td>£68,885</td><td>£47,990</td><td>£197,655</td></tr><tr><td>Net Return</td><td>£11,343</td><td>£41,050</td><td>£64,554</td><td>£82,947</td><td>£63,357</td><td>£263,251</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>12%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>