<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>£49,596</td><td>£50,340</td><td>£51,095</td><td>£52,372</td><td>£53,682</td><td>£257,085</td></tr><tr><td>Total Expenses</td><td>£31,200</td><td>£31,286</td><td>£31,372</td><td>£31,510</td><td>£31,652</td><td>£157,021</td></tr><tr><td>Profit Before Tax</td><td>£18,396</td><td>£19,053</td><td>£19,723</td><td>£20,862</td><td>£22,030</td><td>£100,064</td></tr><tr><td>Profit After Tax      </td><td>£14,901</td><td>£15,433</td><td>£15,975</td><td>£16,898</td><td>£17,844</td><td>£81,052</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£14,909</td><td>£31,433</td><td>£44,536</td><td>£54,904</td><td>£44,321</td><td>£190,103</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>20%</td><td>17%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>