<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>£42,636</td><td>£43,276</td><td>£43,925</td><td>£45,023</td><td>£46,148</td><td>£221,007</td></tr><tr><td>Total Expenses</td><td>£27,254</td><td>£27,330</td><td>£27,406</td><td>£27,526</td><td>£27,649</td><td>£137,165</td></tr><tr><td>Profit Before Tax</td><td>£15,382</td><td>£15,945</td><td>£16,519</td><td>£17,497</td><td>£18,499</td><td>£83,843</td></tr><tr><td>Profit After Tax      </td><td>£12,459</td><td>£12,916</td><td>£13,380</td><td>£14,173</td><td>£14,984</td><td>£67,913</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,207</td><td>£23,134</td><td>£95,284</td></tr><tr><td>Net Return</td><td>£12,466</td><td>£26,896</td><td>£38,335</td><td>£47,380</td><td>£38,119</td><td>£163,196</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>