<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>£42,156</td><td>£42,788</td><td>£43,430</td><td>£44,516</td><td>£45,629</td><td>£218,519</td></tr><tr><td>Total Expenses</td><td>£26,164</td><td>£26,277</td><td>£26,383</td><td>£26,533</td><td>£26,687</td><td>£132,044</td></tr><tr><td>Profit Before Tax</td><td>£15,992</td><td>£16,511</td><td>£17,048</td><td>£17,983</td><td>£18,942</td><td>£86,476</td></tr><tr><td>Profit After Tax      </td><td>£12,953</td><td>£13,374</td><td>£13,809</td><td>£14,566</td><td>£15,343</td><td>£70,045</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,400</td><td>£22,134</td><td>£29,454</td><td>£20,520</td><td>£84,515</td></tr><tr><td>Net Return</td><td>£12,960</td><td>£25,774</td><td>£35,943</td><td>£44,021</td><td>£35,863</td><td>£154,560</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>