<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>£83,748</td><td>£85,004</td><td>£87,129</td><td>£89,308</td><td>£91,987</td><td>£437,176</td></tr><tr><td>Total Expenses</td><td>£59,969</td><td>£60,140</td><td>£60,396</td><td>£60,657</td><td>£60,968</td><td>£302,130</td></tr><tr><td>Profit Before Tax</td><td>£23,779</td><td>£24,864</td><td>£26,734</td><td>£28,650</td><td>£31,019</td><td>£135,046</td></tr><tr><td>Profit After Tax      </td><td>£19,261</td><td>£20,140</td><td>£21,654</td><td>£23,207</td><td>£25,125</td><td>£109,387</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>£19,274</td><td>£20,152</td><td>£46,655</td><td>£67,833</td><td>£84,510</td><td>£238,423</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>