<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>£42,000</td><td>£42,630</td><td>£43,269</td><td>£44,351</td><td>£45,460</td><td>£217,711</td></tr><tr><td>Total Expenses</td><td>£24,003</td><td>£24,079</td><td>£24,153</td><td>£24,272</td><td>£24,393</td><td>£120,900</td></tr><tr><td>Profit Before Tax</td><td>£17,997</td><td>£18,551</td><td>£19,116</td><td>£20,079</td><td>£21,067</td><td>£96,810</td></tr><tr><td>Profit After Tax      </td><td>£14,577</td><td>£15,026</td><td>£15,484</td><td>£16,264</td><td>£17,064</td><td>£78,416</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,999</td><td>£21,418</td><td>£28,502</td><td>£19,856</td><td>£81,782</td></tr><tr><td>Net Return</td><td>£14,583</td><td>£27,026</td><td>£36,903</td><td>£44,766</td><td>£36,920</td><td>£160,198</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>