<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>£77,004</td><td>£78,159</td><td>£80,113</td><td>£82,116</td><td>£84,579</td><td>£401,971</td></tr><tr><td>Total Expenses</td><td>£57,794</td><td>£57,921</td><td>£58,127</td><td>£58,339</td><td>£58,596</td><td>£290,777</td></tr><tr><td>Profit Before Tax</td><td>£19,210</td><td>£20,238</td><td>£21,986</td><td>£23,777</td><td>£25,984</td><td>£111,195</td></tr><tr><td>Profit After Tax      </td><td>£15,560</td><td>£16,393</td><td>£17,808</td><td>£19,260</td><td>£21,047</td><td>£90,068</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>£15,572</td><td>£16,405</td><td>£42,809</td><td>£63,886</td><td>£80,431</td><td>£219,103</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>