<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>£51,204</td><td>£51,972</td><td>£52,752</td><td>£54,070</td><td>£55,422</td><td>£265,420</td></tr><tr><td>Total Expenses</td><td>£32,860</td><td>£32,987</td><td>£33,106</td><td>£33,280</td><td>£33,458</td><td>£165,691</td></tr><tr><td>Profit Before Tax</td><td>£18,344</td><td>£18,985</td><td>£19,646</td><td>£20,791</td><td>£21,965</td><td>£99,730</td></tr><tr><td>Profit After Tax      </td><td>£14,858</td><td>£15,378</td><td>£15,913</td><td>£16,840</td><td>£17,791</td><td>£80,781</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,005</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£14,866</td><td>£31,378</td><td>£44,473</td><td>£54,846</td><td>£44,268</td><td>£189,832</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>20%</td><td>16%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>