<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>£40,200</td><td>£40,803</td><td>£41,415</td><td>£42,450</td><td>£43,512</td><td>£208,380</td></tr><tr><td>Total Expenses</td><td>£25,323</td><td>£25,434</td><td>£25,536</td><td>£25,681</td><td>£25,830</td><td>£127,804</td></tr><tr><td>Profit Before Tax</td><td>£14,877</td><td>£15,369</td><td>£15,879</td><td>£16,769</td><td>£17,682</td><td>£80,576</td></tr><tr><td>Profit After Tax      </td><td>£12,050</td><td>£12,449</td><td>£12,862</td><td>£13,583</td><td>£14,322</td><td>£65,266</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,999</td><td>£21,418</td><td>£28,502</td><td>£19,856</td><td>£81,782</td></tr><tr><td>Net Return</td><td>£12,056</td><td>£24,448</td><td>£34,281</td><td>£42,085</td><td>£34,178</td><td>£147,048</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>