<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>£45,528</td><td>£46,211</td><td>£46,904</td><td>£48,077</td><td>£49,279</td><td>£235,998</td></tr><tr><td>Total Expenses</td><td>£30,310</td><td>£30,391</td><td>£30,471</td><td>£30,598</td><td>£30,729</td><td>£152,499</td></tr><tr><td>Profit Before Tax</td><td>£15,218</td><td>£15,820</td><td>£16,434</td><td>£17,478</td><td>£18,549</td><td>£83,499</td></tr><tr><td>Profit After Tax      </td><td>£12,326</td><td>£12,814</td><td>£13,311</td><td>£14,158</td><td>£15,025</td><td>£67,634</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,700</td><td>£28,025</td><td>£37,293</td><td>£25,981</td><td>£107,007</td></tr><tr><td>Net Return</td><td>£12,334</td><td>£28,514</td><td>£41,336</td><td>£51,451</td><td>£41,006</td><td>£174,641</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>