<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>£40,044</td><td>£40,645</td><td>£41,254</td><td>£42,286</td><td>£43,343</td><td>£207,572</td></tr><tr><td>Total Expenses</td><td>£25,418</td><td>£25,491</td><td>£25,562</td><td>£25,676</td><td>£25,792</td><td>£127,938</td></tr><tr><td>Profit Before Tax</td><td>£14,626</td><td>£15,154</td><td>£15,692</td><td>£16,610</td><td>£17,551</td><td>£79,633</td></tr><tr><td>Profit After Tax      </td><td>£11,847</td><td>£12,275</td><td>£12,711</td><td>£13,454</td><td>£14,216</td><td>£64,503</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£11,853</td><td>£25,275</td><td>£35,916</td><td>£44,334</td><td>£35,729</td><td>£153,107</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>