<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>£44,484</td><td>£45,151</td><td>£45,829</td><td>£46,974</td><td>£48,149</td><td>£230,587</td></tr><tr><td>Total Expenses</td><td>£28,810</td><td>£28,927</td><td>£29,035</td><td>£29,192</td><td>£29,352</td><td>£145,316</td></tr><tr><td>Profit Before Tax</td><td>£15,674</td><td>£16,225</td><td>£16,793</td><td>£17,782</td><td>£18,797</td><td>£85,271</td></tr><tr><td>Profit After Tax      </td><td>£12,696</td><td>£13,142</td><td>£13,602</td><td>£14,404</td><td>£15,225</td><td>£69,069</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,017</td><td>£23,002</td><td>£94,738</td></tr><tr><td>Net Return</td><td>£12,703</td><td>£27,042</td><td>£38,414</td><td>£47,421</td><td>£38,227</td><td>£163,807</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>