<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>£39,360</td><td>£39,950</td><td>£40,550</td><td>£41,563</td><td>£42,602</td><td>£204,026</td></tr><tr><td>Total Expenses</td><td>£24,839</td><td>£24,948</td><td>£25,049</td><td>£25,192</td><td>£25,339</td><td>£125,366</td></tr><tr><td>Profit Before Tax</td><td>£14,521</td><td>£15,003</td><td>£15,501</td><td>£16,371</td><td>£17,264</td><td>£78,660</td></tr><tr><td>Profit After Tax      </td><td>£11,762</td><td>£12,152</td><td>£12,556</td><td>£13,261</td><td>£13,984</td><td>£63,715</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,750</td><td>£20,974</td><td>£27,910</td><td>£19,444</td><td>£80,085</td></tr><tr><td>Net Return</td><td>£11,768</td><td>£23,902</td><td>£33,530</td><td>£41,171</td><td>£33,428</td><td>£143,799</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>