<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>£38,196</td><td>£38,769</td><td>£39,350</td><td>£40,334</td><td>£41,343</td><td>£197,992</td></tr><tr><td>Total Expenses</td><td>£24,159</td><td>£24,267</td><td>£24,366</td><td>£24,506</td><td>£24,649</td><td>£121,947</td></tr><tr><td>Profit Before Tax</td><td>£14,037</td><td>£14,502</td><td>£14,985</td><td>£15,828</td><td>£16,693</td><td>£76,045</td></tr><tr><td>Profit After Tax      </td><td>£11,370</td><td>£11,747</td><td>£12,138</td><td>£12,821</td><td>£13,521</td><td>£61,596</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,400</td><td>£20,349</td><td>£27,079</td><td>£18,865</td><td>£77,699</td></tr><tr><td>Net Return</td><td>£11,375</td><td>£23,147</td><td>£32,487</td><td>£39,900</td><td>£32,386</td><td>£139,295</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>