<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>£43,800</td><td>£44,457</td><td>£45,124</td><td>£46,252</td><td>£47,408</td><td>£227,041</td></tr><tr><td>Total Expenses</td><td>£28,368</td><td>£28,446</td><td>£28,523</td><td>£28,646</td><td>£28,772</td><td>£142,754</td></tr><tr><td>Profit Before Tax</td><td>£15,432</td><td>£16,011</td><td>£16,601</td><td>£17,606</td><td>£18,636</td><td>£84,287</td></tr><tr><td>Profit After Tax      </td><td>£12,500</td><td>£12,969</td><td>£13,447</td><td>£14,261</td><td>£15,095</td><td>£68,272</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,600</td><td>£26,061</td><td>£34,680</td><td>£24,160</td><td>£99,509</td></tr><tr><td>Net Return</td><td>£12,508</td><td>£27,569</td><td>£39,508</td><td>£48,941</td><td>£39,255</td><td>£167,781</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>