<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>£39,600</td><td>£40,194</td><td>£40,797</td><td>£41,817</td><td>£42,862</td><td>£205,270</td></tr><tr><td>Total Expenses</td><td>£25,696</td><td>£25,767</td><td>£25,838</td><td>£25,950</td><td>£26,066</td><td>£129,317</td></tr><tr><td>Profit Before Tax</td><td>£13,905</td><td>£14,427</td><td>£14,959</td><td>£15,866</td><td>£16,797</td><td>£75,953</td></tr><tr><td>Profit After Tax      </td><td>£11,263</td><td>£11,686</td><td>£12,117</td><td>£12,852</td><td>£13,605</td><td>£61,522</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,200</td><td>£23,562</td><td>£31,355</td><td>£21,844</td><td>£89,967</td></tr><tr><td>Net Return</td><td>£11,269</td><td>£24,886</td><td>£35,679</td><td>£44,206</td><td>£35,449</td><td>£151,489</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>