<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>£53,904</td><td>£54,713</td><td>£55,533</td><td>£56,922</td><td>£58,345</td><td>£279,416</td></tr><tr><td>Total Expenses</td><td>£34,044</td><td>£34,137</td><td>£34,229</td><td>£34,378</td><td>£34,531</td><td>£171,320</td></tr><tr><td>Profit Before Tax</td><td>£19,860</td><td>£20,576</td><td>£21,304</td><td>£22,543</td><td>£23,813</td><td>£108,096</td></tr><tr><td>Profit After Tax      </td><td>£16,087</td><td>£16,666</td><td>£17,256</td><td>£18,260</td><td>£19,289</td><td>£87,558</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>£16,096</td><td>£34,166</td><td>£48,494</td><td>£59,829</td><td>£48,248</td><td>£206,833</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>