<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>£44,196</td><td>£44,859</td><td>£45,532</td><td>£46,670</td><td>£47,837</td><td>£229,094</td></tr><tr><td>Total Expenses</td><td>£27,333</td><td>£27,450</td><td>£27,558</td><td>£27,714</td><td>£27,873</td><td>£137,927</td></tr><tr><td>Profit Before Tax</td><td>£16,863</td><td>£17,409</td><td>£17,974</td><td>£18,957</td><td>£19,964</td><td>£91,166</td></tr><tr><td>Profit After Tax      </td><td>£13,659</td><td>£14,102</td><td>£14,559</td><td>£15,355</td><td>£16,171</td><td>£73,845</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£13,665</td><td>£27,102</td><td>£37,764</td><td>£46,234</td><td>£37,684</td><td>£162,449</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>