<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>£44,100</td><td>£44,761</td><td>£45,433</td><td>£46,569</td><td>£47,733</td><td>£228,596</td></tr><tr><td>Total Expenses</td><td>£25,180</td><td>£25,259</td><td>£25,336</td><td>£25,460</td><td>£25,587</td><td>£126,823</td></tr><tr><td>Profit Before Tax</td><td>£18,920</td><td>£19,503</td><td>£20,097</td><td>£21,108</td><td>£22,146</td><td>£101,773</td></tr><tr><td>Profit After Tax      </td><td>£15,325</td><td>£15,797</td><td>£16,278</td><td>£17,098</td><td>£17,938</td><td>£82,436</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,929</td><td>£20,851</td><td>£85,878</td></tr><tr><td>Net Return</td><td>£15,331</td><td>£28,397</td><td>£38,769</td><td>£47,027</td><td>£38,789</td><td>£168,314</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>39%</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>