<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>£48,804</td><td>£49,536</td><td>£50,279</td><td>£51,536</td><td>£52,824</td><td>£252,980</td></tr><tr><td>Total Expenses</td><td>£31,120</td><td>£31,206</td><td>£31,291</td><td>£31,427</td><td>£31,566</td><td>£156,610</td></tr><tr><td>Profit Before Tax</td><td>£17,684</td><td>£18,330</td><td>£18,988</td><td>£20,109</td><td>£21,258</td><td>£96,369</td></tr><tr><td>Profit After Tax      </td><td>£14,324</td><td>£14,847</td><td>£15,381</td><td>£16,289</td><td>£17,219</td><td>£78,059</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£14,332</td><td>£30,847</td><td>£43,941</td><td>£54,294</td><td>£43,696</td><td>£187,110</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>