<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>£40,500</td><td>£41,107</td><td>£41,724</td><td>£42,767</td><td>£43,836</td><td>£209,935</td></tr><tr><td>Total Expenses</td><td>£26,268</td><td>£26,341</td><td>£26,413</td><td>£26,528</td><td>£26,646</td><td>£132,196</td></tr><tr><td>Profit Before Tax</td><td>£14,232</td><td>£14,766</td><td>£15,311</td><td>£16,239</td><td>£17,191</td><td>£77,739</td></tr><tr><td>Profit After Tax      </td><td>£11,528</td><td>£11,961</td><td>£12,402</td><td>£13,154</td><td>£13,925</td><td>£62,968</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,067</td><td>£22,340</td><td>£92,012</td></tr><tr><td>Net Return</td><td>£11,535</td><td>£25,461</td><td>£36,500</td><td>£45,221</td><td>£36,265</td><td>£154,980</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>