<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>£58,824</td><td>£59,706</td><td>£60,602</td><td>£62,117</td><td>£63,670</td><td>£304,919</td></tr><tr><td>Total Expenses</td><td>£35,714</td><td>£35,852</td><td>£35,983</td><td>£36,176</td><td>£36,374</td><td>£180,098</td></tr><tr><td>Profit Before Tax</td><td>£23,110</td><td>£23,854</td><td>£24,619</td><td>£25,941</td><td>£27,296</td><td>£124,821</td></tr><tr><td>Profit After Tax      </td><td>£18,719</td><td>£19,322</td><td>£19,942</td><td>£21,012</td><td>£22,110</td><td>£101,105</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,300</td><td>£30,881</td><td>£41,094</td><td>£28,628</td><td>£117,912</td></tr><tr><td>Net Return</td><td>£18,728</td><td>£36,622</td><td>£50,823</td><td>£62,106</td><td>£50,738</td><td>£219,017</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</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>