<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>£44,664</td><td>£45,334</td><td>£46,014</td><td>£47,164</td><td>£48,343</td><td>£231,520</td></tr><tr><td>Total Expenses</td><td>£28,293</td><td>£28,373</td><td>£28,451</td><td>£28,577</td><td>£28,705</td><td>£142,399</td></tr><tr><td>Profit Before Tax</td><td>£16,371</td><td>£16,961</td><td>£17,563</td><td>£18,588</td><td>£19,638</td><td>£89,121</td></tr><tr><td>Profit After Tax      </td><td>£13,260</td><td>£13,739</td><td>£14,226</td><td>£15,056</td><td>£15,907</td><td>£72,188</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£23,995</td><td>£98,828</td></tr><tr><td>Net Return</td><td>£13,268</td><td>£28,239</td><td>£40,109</td><td>£49,499</td><td>£39,902</td><td>£171,016</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>