<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>£40,596</td><td>£41,205</td><td>£41,823</td><td>£42,869</td><td>£43,940</td><td>£210,433</td></tr><tr><td>Total Expenses</td><td>£23,221</td><td>£23,294</td><td>£23,367</td><td>£23,482</td><td>£23,599</td><td>£116,963</td></tr><tr><td>Profit Before Tax</td><td>£17,375</td><td>£17,910</td><td>£18,456</td><td>£19,387</td><td>£20,341</td><td>£93,470</td></tr><tr><td>Profit After Tax      </td><td>£14,074</td><td>£14,507</td><td>£14,950</td><td>£15,703</td><td>£16,476</td><td>£75,710</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£19,196</td><td>£79,062</td></tr><tr><td>Net Return</td><td>£14,079</td><td>£26,108</td><td>£35,656</td><td>£43,258</td><td>£35,672</td><td>£154,773</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>