<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>£42,252</td><td>£42,886</td><td>£43,529</td><td>£44,617</td><td>£45,733</td><td>£219,017</td></tr><tr><td>Total Expenses</td><td>£27,139</td><td>£27,252</td><td>£27,358</td><td>£27,508</td><td>£27,663</td><td>£136,920</td></tr><tr><td>Profit Before Tax</td><td>£15,113</td><td>£15,633</td><td>£16,171</td><td>£17,109</td><td>£18,070</td><td>£82,097</td></tr><tr><td>Profit After Tax      </td><td>£12,242</td><td>£12,663</td><td>£13,099</td><td>£13,858</td><td>£14,637</td><td>£66,499</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£12,248</td><td>£25,663</td><td>£36,304</td><td>£44,738</td><td>£36,150</td><td>£155,103</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>