<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>£43,008</td><td>£43,653</td><td>£44,308</td><td>£45,416</td><td>£46,551</td><td>£222,936</td></tr><tr><td>Total Expenses</td><td>£26,651</td><td>£26,766</td><td>£26,872</td><td>£27,025</td><td>£27,181</td><td>£134,496</td></tr><tr><td>Profit Before Tax</td><td>£16,357</td><td>£16,887</td><td>£17,435</td><td>£18,391</td><td>£19,370</td><td>£88,439</td></tr><tr><td>Profit After Tax      </td><td>£13,249</td><td>£13,679</td><td>£14,123</td><td>£14,896</td><td>£15,689</td><td>£71,636</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,650</td><td>£22,580</td><td>£30,048</td><td>£20,934</td><td>£86,219</td></tr><tr><td>Net Return</td><td>£13,255</td><td>£26,329</td><td>£36,703</td><td>£44,944</td><td>£36,623</td><td>£157,855</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>