<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>£44,220</td><td>£44,883</td><td>£45,557</td><td>£46,695</td><td>£47,863</td><td>£229,218</td></tr><tr><td>Total Expenses</td><td>£28,249</td><td>£28,328</td><td>£28,405</td><td>£28,530</td><td>£28,657</td><td>£142,169</td></tr><tr><td>Profit Before Tax</td><td>£15,971</td><td>£16,556</td><td>£17,151</td><td>£18,166</td><td>£19,206</td><td>£87,050</td></tr><tr><td>Profit After Tax      </td><td>£12,937</td><td>£13,410</td><td>£13,893</td><td>£14,714</td><td>£15,557</td><td>£70,510</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£23,995</td><td>£98,828</td></tr><tr><td>Net Return</td><td>£12,944</td><td>£27,910</td><td>£39,775</td><td>£49,157</td><td>£39,552</td><td>£169,338</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>