<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>£44,796</td><td>£45,468</td><td>£46,150</td><td>£47,304</td><td>£48,486</td><td>£232,204</td></tr><tr><td>Total Expenses</td><td>£29,002</td><td>£29,119</td><td>£29,228</td><td>£29,386</td><td>£29,547</td><td>£146,282</td></tr><tr><td>Profit Before Tax</td><td>£15,794</td><td>£16,349</td><td>£16,921</td><td>£17,918</td><td>£18,940</td><td>£85,922</td></tr><tr><td>Profit After Tax      </td><td>£12,793</td><td>£13,242</td><td>£13,706</td><td>£14,514</td><td>£15,341</td><td>£69,597</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£12,800</td><td>£27,243</td><td>£38,697</td><td>£47,768</td><td>£38,509</td><td>£165,016</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>17%</td><td>20%</td><td>16%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>