<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>£39,036</td><td>£39,622</td><td>£40,216</td><td>£41,221</td><td>£42,252</td><td>£202,346</td></tr><tr><td>Total Expenses</td><td>£24,996</td><td>£25,067</td><td>£25,136</td><td>£25,247</td><td>£25,361</td><td>£125,807</td></tr><tr><td>Profit Before Tax</td><td>£14,040</td><td>£14,555</td><td>£15,080</td><td>£15,974</td><td>£16,891</td><td>£76,539</td></tr><tr><td>Profit After Tax      </td><td>£11,373</td><td>£11,789</td><td>£12,214</td><td>£12,939</td><td>£13,682</td><td>£61,997</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,404</td><td>£21,182</td><td>£87,241</td></tr><tr><td>Net Return</td><td>£11,379</td><td>£24,590</td><td>£35,063</td><td>£43,343</td><td>£34,863</td><td>£149,238</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>17%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>