<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>£47,604</td><td>£48,318</td><td>£49,043</td><td>£50,269</td><td>£51,526</td><td>£246,759</td></tr><tr><td>Total Expenses</td><td>£29,283</td><td>£29,404</td><td>£29,518</td><td>£29,682</td><td>£29,851</td><td>£147,738</td></tr><tr><td>Profit Before Tax</td><td>£18,321</td><td>£18,914</td><td>£19,525</td><td>£20,587</td><td>£21,675</td><td>£99,022</td></tr><tr><td>Profit After Tax      </td><td>£14,840</td><td>£15,320</td><td>£15,815</td><td>£16,675</td><td>£17,557</td><td>£80,208</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£14,847</td><td>£29,320</td><td>£40,806</td><td>£49,930</td><td>£40,724</td><td>£175,627</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>