<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>£53,556</td><td>£54,359</td><td>£55,175</td><td>£56,554</td><td>£57,968</td><td>£277,612</td></tr><tr><td>Total Expenses</td><td>£30,469</td><td>£30,562</td><td>£30,654</td><td>£30,802</td><td>£30,955</td><td>£153,443</td></tr><tr><td>Profit Before Tax</td><td>£23,087</td><td>£23,797</td><td>£24,521</td><td>£25,752</td><td>£27,013</td><td>£124,169</td></tr><tr><td>Profit After Tax      </td><td>£18,700</td><td>£19,276</td><td>£19,862</td><td>£20,859</td><td>£21,881</td><td>£100,577</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,300</td><td>£27,311</td><td>£36,343</td><td>£25,319</td><td>£104,280</td></tr><tr><td>Net Return</td><td>£18,708</td><td>£34,576</td><td>£47,172</td><td>£57,202</td><td>£47,200</td><td>£204,857</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>13%</td><td>18%</td><td>22%</td><td>18%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>