<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>£38,400</td><td>£38,976</td><td>£39,561</td><td>£40,550</td><td>£41,563</td><td>£199,050</td></tr><tr><td>Total Expenses</td><td>£23,645</td><td>£23,715</td><td>£23,784</td><td>£23,893</td><td>£24,005</td><td>£119,042</td></tr><tr><td>Profit Before Tax</td><td>£14,755</td><td>£15,261</td><td>£15,777</td><td>£16,656</td><td>£17,558</td><td>£80,007</td></tr><tr><td>Profit After Tax      </td><td>£11,952</td><td>£12,361</td><td>£12,779</td><td>£13,492</td><td>£14,222</td><td>£64,806</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£11,958</td><td>£24,361</td><td>£34,199</td><td>£41,996</td><td>£34,080</td><td>£146,594</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>