<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>£41,880</td><td>£42,508</td><td>£43,146</td><td>£44,224</td><td>£45,330</td><td>£217,089</td></tr><tr><td>Total Expenses</td><td>£26,297</td><td>£26,410</td><td>£26,515</td><td>£26,665</td><td>£26,818</td><td>£132,705</td></tr><tr><td>Profit Before Tax</td><td>£15,583</td><td>£16,098</td><td>£16,631</td><td>£17,560</td><td>£18,512</td><td>£84,384</td></tr><tr><td>Profit After Tax      </td><td>£12,622</td><td>£13,039</td><td>£13,471</td><td>£14,223</td><td>£14,995</td><td>£68,351</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£12,628</td><td>£25,540</td><td>£35,784</td><td>£43,915</td><td>£35,680</td><td>£153,547</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>