<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>£46,200</td><td>£46,893</td><td>£47,596</td><td>£48,786</td><td>£50,006</td><td>£239,482</td></tr><tr><td>Total Expenses</td><td>£29,250</td><td>£29,331</td><td>£29,412</td><td>£29,541</td><td>£29,674</td><td>£147,209</td></tr><tr><td>Profit Before Tax</td><td>£16,950</td><td>£17,562</td><td>£18,184</td><td>£19,245</td><td>£20,332</td><td>£92,273</td></tr><tr><td>Profit After Tax      </td><td>£13,730</td><td>£14,225</td><td>£14,729</td><td>£15,588</td><td>£16,469</td><td>£74,741</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,999</td><td>£26,773</td><td>£35,628</td><td>£24,821</td><td>£102,229</td></tr><tr><td>Net Return</td><td>£13,737</td><td>£29,224</td><td>£41,503</td><td>£51,216</td><td>£41,290</td><td>£176,970</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>