<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>£44,352</td><td>£45,017</td><td>£45,693</td><td>£46,835</td><td>£48,006</td><td>£229,902</td></tr><tr><td>Total Expenses</td><td>£28,100</td><td>£28,179</td><td>£28,256</td><td>£28,381</td><td>£28,509</td><td>£141,425</td></tr><tr><td>Profit Before Tax</td><td>£16,252</td><td>£16,839</td><td>£17,436</td><td>£18,454</td><td>£19,497</td><td>£88,478</td></tr><tr><td>Profit After Tax      </td><td>£13,164</td><td>£13,639</td><td>£14,123</td><td>£14,948</td><td>£15,792</td><td>£71,667</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,399</td><td>£25,702</td><td>£34,203</td><td>£23,828</td><td>£98,139</td></tr><tr><td>Net Return</td><td>£13,172</td><td>£28,038</td><td>£39,826</td><td>£49,150</td><td>£39,620</td><td>£169,806</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>20%</td><td>16%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>