<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>£38,940</td><td>£39,524</td><td>£40,117</td><td>£41,120</td><td>£42,148</td><td>£201,849</td></tr><tr><td>Total Expenses</td><td>£25,630</td><td>£25,700</td><td>£25,770</td><td>£25,881</td><td>£25,994</td><td>£128,975</td></tr><tr><td>Profit Before Tax</td><td>£13,311</td><td>£13,824</td><td>£14,347</td><td>£15,239</td><td>£16,154</td><td>£72,874</td></tr><tr><td>Profit After Tax      </td><td>£10,782</td><td>£11,197</td><td>£11,621</td><td>£12,344</td><td>£13,085</td><td>£59,028</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,200</td><td>£23,562</td><td>£31,355</td><td>£21,844</td><td>£89,967</td></tr><tr><td>Net Return</td><td>£10,788</td><td>£24,397</td><td>£35,183</td><td>£43,698</td><td>£34,928</td><td>£148,995</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>