<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>£86,556</td><td>£87,854</td><td>£90,051</td><td>£92,302</td><td>£95,071</td><td>£451,834</td></tr><tr><td>Total Expenses</td><td>£54,782</td><td>£54,923</td><td>£55,154</td><td>£55,390</td><td>£55,677</td><td>£275,925</td></tr><tr><td>Profit Before Tax</td><td>£31,774</td><td>£32,931</td><td>£34,897</td><td>£36,912</td><td>£39,394</td><td>£175,909</td></tr><tr><td>Profit After Tax      </td><td>£25,737</td><td>£26,674</td><td>£28,267</td><td>£29,899</td><td>£31,909</td><td>£142,486</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£25,749</td><td>£26,686</td><td>£51,267</td><td>£70,955</td><td>£86,543</td><td>£261,199</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>18%</td><td>22%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>