<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>£53,100</td><td>£53,897</td><td>£54,705</td><td>£56,073</td><td>£57,474</td><td>£275,248</td></tr><tr><td>Total Expenses</td><td>£34,766</td><td>£34,858</td><td>£34,949</td><td>£35,096</td><td>£35,247</td><td>£174,917</td></tr><tr><td>Profit Before Tax</td><td>£18,334</td><td>£19,038</td><td>£19,756</td><td>£20,976</td><td>£22,227</td><td>£100,332</td></tr><tr><td>Profit After Tax      </td><td>£14,851</td><td>£15,421</td><td>£16,002</td><td>£16,991</td><td>£18,004</td><td>£81,269</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,999</td><td>£32,129</td><td>£42,754</td><td>£29,785</td><td>£122,676</td></tr><tr><td>Net Return</td><td>£14,860</td><td>£33,420</td><td>£48,131</td><td>£59,745</td><td>£47,789</td><td>£203,945</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>67%</td></tr></tbody></table></div></div></template></turbo-stream>