<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>£48,276</td><td>£49,000</td><td>£49,735</td><td>£50,979</td><td>£52,253</td><td>£250,243</td></tr><tr><td>Total Expenses</td><td>£29,672</td><td>£29,794</td><td>£29,909</td><td>£30,075</td><td>£30,245</td><td>£149,695</td></tr><tr><td>Profit Before Tax</td><td>£18,604</td><td>£19,206</td><td>£19,826</td><td>£20,904</td><td>£22,008</td><td>£100,548</td></tr><tr><td>Profit After Tax      </td><td>£15,069</td><td>£15,557</td><td>£16,059</td><td>£16,932</td><td>£17,826</td><td>£81,444</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,200</td><td>£25,347</td><td>£33,730</td><td>£23,499</td><td>£96,783</td></tr><tr><td>Net Return</td><td>£15,076</td><td>£29,757</td><td>£41,407</td><td>£50,662</td><td>£41,325</td><td>£178,227</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>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>