<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>£43,068</td><td>£43,714</td><td>£44,370</td><td>£45,479</td><td>£46,616</td><td>£223,247</td></tr><tr><td>Total Expenses</td><td>£28,295</td><td>£28,372</td><td>£28,447</td><td>£28,569</td><td>£28,693</td><td>£142,376</td></tr><tr><td>Profit Before Tax</td><td>£14,773</td><td>£15,342</td><td>£15,922</td><td>£16,910</td><td>£17,923</td><td>£80,871</td></tr><tr><td>Profit After Tax      </td><td>£11,966</td><td>£12,427</td><td>£12,897</td><td>£13,697</td><td>£14,517</td><td>£65,505</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,600</td><td>£26,061</td><td>£34,680</td><td>£24,160</td><td>£99,509</td></tr><tr><td>Net Return</td><td>£11,974</td><td>£27,027</td><td>£38,958</td><td>£48,377</td><td>£38,678</td><td>£165,015</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>