<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>£51,624</td><td>£52,398</td><td>£53,184</td><td>£54,514</td><td>£55,877</td><td>£267,597</td></tr><tr><td>Total Expenses</td><td>£33,816</td><td>£33,905</td><td>£33,994</td><td>£34,138</td><td>£34,285</td><td>£170,138</td></tr><tr><td>Profit Before Tax</td><td>£17,808</td><td>£18,493</td><td>£19,190</td><td>£20,376</td><td>£21,592</td><td>£97,460</td></tr><tr><td>Profit After Tax      </td><td>£14,425</td><td>£14,979</td><td>£15,544</td><td>£16,505</td><td>£17,490</td><td>£78,942</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£14,434</td><td>£32,479</td><td>£46,782</td><td>£58,073</td><td>£46,449</td><td>£198,217</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>