<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>£81,000</td><td>£82,215</td><td>£83,448</td><td>£85,534</td><td>£87,673</td><td>£419,870</td></tr><tr><td>Total Expenses</td><td>£58,363</td><td>£58,534</td><td>£58,698</td><td>£58,949</td><td>£59,205</td><td>£293,749</td></tr><tr><td>Profit Before Tax</td><td>£22,638</td><td>£23,681</td><td>£24,750</td><td>£26,586</td><td>£28,468</td><td>£126,122</td></tr><tr><td>Profit After Tax      </td><td>£18,336</td><td>£19,182</td><td>£20,047</td><td>£21,534</td><td>£23,059</td><td>£102,158</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£30,000</td><td>£53,551</td><td>£71,260</td><td>£49,645</td><td>£204,471</td></tr><tr><td>Net Return</td><td>£18,351</td><td>£49,182</td><td>£73,598</td><td>£92,795</td><td>£72,703</td><td>£306,630</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>13%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>