<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>£38,520</td><td>£39,098</td><td>£39,684</td><td>£40,676</td><td>£41,693</td><td>£199,672</td></tr><tr><td>Total Expenses</td><td>£24,353</td><td>£24,460</td><td>£24,560</td><td>£24,701</td><td>£24,845</td><td>£122,920</td></tr><tr><td>Profit Before Tax</td><td>£14,167</td><td>£14,637</td><td>£15,124</td><td>£15,975</td><td>£16,848</td><td>£76,752</td></tr><tr><td>Profit After Tax      </td><td>£11,476</td><td>£11,856</td><td>£12,251</td><td>£12,940</td><td>£13,647</td><td>£62,169</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£19,031</td><td>£78,381</td></tr><tr><td>Net Return</td><td>£11,481</td><td>£23,356</td><td>£32,778</td><td>£40,256</td><td>£32,677</td><td>£140,550</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>