<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>£51,000</td><td>£51,765</td><td>£52,541</td><td>£53,855</td><td>£55,201</td><td>£264,363</td></tr><tr><td>Total Expenses</td><td>£31,231</td><td>£31,358</td><td>£31,476</td><td>£31,650</td><td>£31,827</td><td>£157,542</td></tr><tr><td>Profit Before Tax</td><td>£19,769</td><td>£20,407</td><td>£21,065</td><td>£22,205</td><td>£23,375</td><td>£106,821</td></tr><tr><td>Profit After Tax      </td><td>£16,013</td><td>£16,530</td><td>£17,063</td><td>£17,986</td><td>£18,933</td><td>£86,525</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£16,020</td><td>£31,530</td><td>£43,838</td><td>£53,617</td><td>£43,756</td><td>£188,761</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>