<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>£48,240</td><td>£48,964</td><td>£49,698</td><td>£50,941</td><td>£52,214</td><td>£250,056</td></tr><tr><td>Total Expenses</td><td>£29,990</td><td>£30,112</td><td>£30,227</td><td>£30,393</td><td>£30,563</td><td>£151,285</td></tr><tr><td>Profit Before Tax</td><td>£18,250</td><td>£18,851</td><td>£19,471</td><td>£20,548</td><td>£21,651</td><td>£98,771</td></tr><tr><td>Profit After Tax      </td><td>£14,783</td><td>£15,270</td><td>£15,772</td><td>£16,644</td><td>£17,537</td><td>£80,005</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,400</td><td>£25,704</td><td>£34,205</td><td>£23,829</td><td>£98,146</td></tr><tr><td>Net Return</td><td>£14,790</td><td>£29,670</td><td>£41,476</td><td>£50,849</td><td>£41,367</td><td>£178,151</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>