<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>£46,164</td><td>£46,856</td><td>£47,559</td><td>£48,748</td><td>£49,967</td><td>£239,295</td></tr><tr><td>Total Expenses</td><td>£28,785</td><td>£28,904</td><td>£29,016</td><td>£29,176</td><td>£29,341</td><td>£145,222</td></tr><tr><td>Profit Before Tax</td><td>£17,379</td><td>£17,952</td><td>£18,544</td><td>£19,572</td><td>£20,626</td><td>£94,073</td></tr><tr><td>Profit After Tax      </td><td>£14,077</td><td>£14,541</td><td>£15,020</td><td>£15,853</td><td>£16,707</td><td>£76,199</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,780</td><td>£24,598</td><td>£32,732</td><td>£22,804</td><td>£93,920</td></tr><tr><td>Net Return</td><td>£14,084</td><td>£28,321</td><td>£39,618</td><td>£48,586</td><td>£39,511</td><td>£170,120</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</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>