<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>£52,800</td><td>£53,592</td><td>£54,396</td><td>£55,756</td><td>£57,150</td><td>£273,693</td></tr><tr><td>Total Expenses</td><td>£31,520</td><td>£31,612</td><td>£31,702</td><td>£31,849</td><td>£31,999</td><td>£158,682</td></tr><tr><td>Profit Before Tax</td><td>£21,280</td><td>£21,980</td><td>£22,694</td><td>£23,907</td><td>£25,151</td><td>£115,012</td></tr><tr><td>Profit After Tax      </td><td>£17,237</td><td>£17,804</td><td>£18,382</td><td>£19,365</td><td>£20,372</td><td>£93,159</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>£17,245</td><td>£33,804</td><td>£46,942</td><td>£57,370</td><td>£46,849</td><td>£202,211</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>17%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>