<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>£39,552</td><td>£40,145</td><td>£40,747</td><td>£41,766</td><td>£42,810</td><td>£205,021</td></tr><tr><td>Total Expenses</td><td>£22,634</td><td>£22,706</td><td>£22,776</td><td>£22,889</td><td>£23,004</td><td>£114,009</td></tr><tr><td>Profit Before Tax</td><td>£16,918</td><td>£17,439</td><td>£17,971</td><td>£18,877</td><td>£19,807</td><td>£91,012</td></tr><tr><td>Profit After Tax      </td><td>£13,704</td><td>£14,126</td><td>£14,557</td><td>£15,291</td><td>£16,043</td><td>£73,720</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,300</td><td>£20,171</td><td>£26,841</td><td>£18,700</td><td>£77,017</td></tr><tr><td>Net Return</td><td>£13,709</td><td>£25,426</td><td>£34,727</td><td>£42,132</td><td>£34,743</td><td>£150,737</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>19%</td><td>23%</td><td>19%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>