<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>£43,116</td><td>£43,763</td><td>£44,419</td><td>£45,530</td><td>£46,668</td><td>£223,495</td></tr><tr><td>Total Expenses</td><td>£27,332</td><td>£27,410</td><td>£27,486</td><td>£27,607</td><td>£27,732</td><td>£137,566</td></tr><tr><td>Profit Before Tax</td><td>£15,784</td><td>£16,353</td><td>£16,934</td><td>£17,923</td><td>£18,936</td><td>£85,929</td></tr><tr><td>Profit After Tax      </td><td>£12,785</td><td>£13,246</td><td>£13,716</td><td>£14,517</td><td>£15,338</td><td>£69,603</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,999</td><td>£24,988</td><td>£33,253</td><td>£23,166</td><td>£95,413</td></tr><tr><td>Net Return</td><td>£12,792</td><td>£27,245</td><td>£38,705</td><td>£47,770</td><td>£38,504</td><td>£165,016</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>