<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>£43,524</td><td>£44,177</td><td>£44,840</td><td>£45,961</td><td>£47,110</td><td>£225,610</td></tr><tr><td>Total Expenses</td><td>£26,731</td><td>£26,809</td><td>£26,886</td><td>£27,008</td><td>£27,134</td><td>£134,568</td></tr><tr><td>Profit Before Tax</td><td>£16,793</td><td>£17,368</td><td>£17,954</td><td>£18,952</td><td>£19,976</td><td>£91,042</td></tr><tr><td>Profit After Tax      </td><td>£13,602</td><td>£14,068</td><td>£14,543</td><td>£15,351</td><td>£16,180</td><td>£73,744</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£22,506</td><td>£92,694</td></tr><tr><td>Net Return</td><td>£13,609</td><td>£27,668</td><td>£38,819</td><td>£47,656</td><td>£38,686</td><td>£166,438</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>