<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>£79,992</td><td>£81,192</td><td>£83,222</td><td>£85,302</td><td>£87,861</td><td>£417,569</td></tr><tr><td>Total Expenses</td><td>£58,093</td><td>£58,224</td><td>£58,438</td><td>£58,657</td><td>£58,924</td><td>£292,336</td></tr><tr><td>Profit Before Tax</td><td>£21,899</td><td>£22,967</td><td>£24,784</td><td>£26,645</td><td>£28,938</td><td>£125,233</td></tr><tr><td>Profit After Tax      </td><td>£17,738</td><td>£18,604</td><td>£20,075</td><td>£21,582</td><td>£23,439</td><td>£101,438</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£17,751</td><td>£18,616</td><td>£45,075</td><td>£66,208</td><td>£82,824</td><td>£230,474</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>