<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>£38,352</td><td>£38,927</td><td>£39,511</td><td>£40,499</td><td>£41,511</td><td>£198,801</td></tr><tr><td>Total Expenses</td><td>£25,249</td><td>£25,319</td><td>£25,388</td><td>£25,497</td><td>£25,609</td><td>£127,061</td></tr><tr><td>Profit Before Tax</td><td>£13,103</td><td>£13,608</td><td>£14,124</td><td>£15,002</td><td>£15,903</td><td>£71,740</td></tr><tr><td>Profit After Tax      </td><td>£10,613</td><td>£11,023</td><td>£11,440</td><td>£12,152</td><td>£12,881</td><td>£58,109</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£10,620</td><td>£24,023</td><td>£34,645</td><td>£43,031</td><td>£34,394</td><td>£146,713</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>