<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>£41,652</td><td>£42,277</td><td>£42,911</td><td>£43,984</td><td>£45,083</td><td>£215,907</td></tr><tr><td>Total Expenses</td><td>£23,809</td><td>£23,884</td><td>£23,958</td><td>£24,076</td><td>£24,196</td><td>£119,924</td></tr><tr><td>Profit Before Tax</td><td>£17,843</td><td>£18,392</td><td>£18,953</td><td>£19,908</td><td>£20,887</td><td>£95,983</td></tr><tr><td>Profit After Tax      </td><td>£14,453</td><td>£14,898</td><td>£15,352</td><td>£16,125</td><td>£16,918</td><td>£77,746</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£19,692</td><td>£81,107</td></tr><tr><td>Net Return</td><td>£14,459</td><td>£26,798</td><td>£36,594</td><td>£44,392</td><td>£36,611</td><td>£158,853</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>