<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>£45,504</td><td>£46,187</td><td>£46,879</td><td>£48,051</td><td>£49,253</td><td>£235,874</td></tr><tr><td>Total Expenses</td><td>£25,964</td><td>£26,045</td><td>£26,124</td><td>£26,252</td><td>£26,383</td><td>£130,768</td></tr><tr><td>Profit Before Tax</td><td>£19,540</td><td>£20,142</td><td>£20,755</td><td>£21,799</td><td>£22,870</td><td>£105,105</td></tr><tr><td>Profit After Tax      </td><td>£15,827</td><td>£16,315</td><td>£16,811</td><td>£17,657</td><td>£18,524</td><td>£85,135</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£15,834</td><td>£29,315</td><td>£40,017</td><td>£48,537</td><td>£40,037</td><td>£173,740</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>22%</td><td>19%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>