<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>£49,896</td><td>£50,644</td><td>£51,404</td><td>£52,689</td><td>£54,006</td><td>£258,640</td></tr><tr><td>Total Expenses</td><td>£31,550</td><td>£31,637</td><td>£31,723</td><td>£31,862</td><td>£32,005</td><td>£158,777</td></tr><tr><td>Profit Before Tax</td><td>£18,346</td><td>£19,007</td><td>£19,681</td><td>£20,827</td><td>£22,002</td><td>£99,863</td></tr><tr><td>Profit After Tax      </td><td>£14,860</td><td>£15,396</td><td>£15,941</td><td>£16,870</td><td>£17,821</td><td>£80,889</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,199</td><td>£28,916</td><td>£38,478</td><td>£26,807</td><td>£110,408</td></tr><tr><td>Net Return</td><td>£14,869</td><td>£31,595</td><td>£44,857</td><td>£55,348</td><td>£44,628</td><td>£191,297</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>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>