<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>£42,504</td><td>£43,142</td><td>£43,789</td><td>£44,883</td><td>£46,005</td><td>£220,323</td></tr><tr><td>Total Expenses</td><td>£26,360</td><td>£26,474</td><td>£26,579</td><td>£26,731</td><td>£26,885</td><td>£133,028</td></tr><tr><td>Profit Before Tax</td><td>£16,144</td><td>£16,668</td><td>£17,209</td><td>£18,153</td><td>£19,120</td><td>£87,295</td></tr><tr><td>Profit After Tax      </td><td>£13,077</td><td>£13,501</td><td>£13,940</td><td>£14,704</td><td>£15,487</td><td>£70,709</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£13,083</td><td>£26,001</td><td>£36,252</td><td>£44,396</td><td>£36,173</td><td>£155,905</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>17%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>