<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>£53,376</td><td>£54,177</td><td>£54,989</td><td>£56,364</td><td>£57,773</td><td>£276,679</td></tr><tr><td>Total Expenses</td><td>£33,991</td><td>£34,083</td><td>£34,175</td><td>£34,323</td><td>£34,474</td><td>£171,046</td></tr><tr><td>Profit Before Tax</td><td>£19,385</td><td>£20,093</td><td>£20,814</td><td>£22,041</td><td>£23,299</td><td>£105,633</td></tr><tr><td>Profit After Tax      </td><td>£15,702</td><td>£16,276</td><td>£16,860</td><td>£17,853</td><td>£18,872</td><td>£85,563</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£15,711</td><td>£33,776</td><td>£48,098</td><td>£59,422</td><td>£47,832</td><td>£204,838</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>11%</td><td>16%</td><td>20%</td><td>16%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>