<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>£9,780,000</td><td>£9,975,600</td><td>£10,224,990</td><td>£10,480,615</td><td>£10,742,630</td><td>£51,203,835</td></tr><tr><td>Total Expenses</td><td>£984,035</td><td>£1,003,606</td><td>£1,028,556</td><td>£1,054,129</td><td>£1,080,342</td><td>£5,150,668</td></tr><tr><td>Profit Before Tax</td><td>£8,795,965</td><td>£8,971,994</td><td>£9,196,434</td><td>£9,426,485</td><td>£9,662,289</td><td>£46,053,167</td></tr><tr><td>Profit After Tax      </td><td>£6,596,974</td><td>£6,728,995</td><td>£6,897,326</td><td>£7,069,864</td><td>£7,246,716</td><td>£34,539,875</td></tr><tr><td>Change In Property Value</td><td>£4,185</td><td>£4,311</td><td>£7,400</td><td>£9,324</td><td>£9,883</td><td>£35,102</td></tr><tr><td>Net Return</td><td>£6,601,159</td><td>£6,733,306</td><td>£6,904,725</td><td>£7,079,188</td><td>£7,256,600</td><td>£34,574,978</td></tr><tr><td>Return From Rental Income (%)</td><td>15396%</td><td>15704%</td><td>16096%</td><td>16499%</td><td>16912%</td><td>80606%</td></tr><tr><td>Total Net Return (%)</td><td>15405%</td><td>15714%</td><td>16114%</td><td>16521%</td><td>16935%</td><td>0%</td></tr></tbody></table></div></div></template></turbo-stream>