<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>£68,328</td><td>£69,353</td><td>£71,087</td><td>£72,864</td><td>£75,050</td><td>£356,681</td></tr><tr><td>Total Expenses</td><td>£43,040</td><td>£43,154</td><td>£43,338</td><td>£43,527</td><td>£43,756</td><td>£216,816</td></tr><tr><td>Profit Before Tax</td><td>£25,288</td><td>£26,199</td><td>£27,748</td><td>£29,337</td><td>£31,293</td><td>£139,865</td></tr><tr><td>Profit After Tax      </td><td>£20,483</td><td>£21,221</td><td>£22,476</td><td>£23,763</td><td>£25,348</td><td>£113,291</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£20,492</td><td>£21,230</td><td>£40,477</td><td>£55,893</td><td>£68,104</td><td>£206,196</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>13%</td><td>18%</td><td>22%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>