<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>£52,800</td><td>£53,592</td><td>£54,396</td><td>£55,756</td><td>£57,150</td><td>£273,693</td></tr><tr><td>Total Expenses</td><td>£34,577</td><td>£34,668</td><td>£34,759</td><td>£34,905</td><td>£35,055</td><td>£173,965</td></tr><tr><td>Profit Before Tax</td><td>£18,223</td><td>£18,924</td><td>£19,637</td><td>£20,850</td><td>£22,094</td><td>£99,729</td></tr><tr><td>Profit After Tax      </td><td>£14,761</td><td>£15,328</td><td>£15,906</td><td>£16,889</td><td>£17,896</td><td>£80,780</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£29,621</td><td>£122,001</td></tr><tr><td>Net Return</td><td>£14,770</td><td>£33,228</td><td>£47,858</td><td>£59,408</td><td>£47,518</td><td>£202,781</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>67%</td></tr></tbody></table></div></div></template></turbo-stream>