<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>£56,100</td><td>£56,941</td><td>£57,796</td><td>£59,241</td><td>£60,722</td><td>£290,799</td></tr><tr><td>Total Expenses</td><td>£33,459</td><td>£33,555</td><td>£33,651</td><td>£33,806</td><td>£33,965</td><td>£168,436</td></tr><tr><td>Profit Before Tax</td><td>£22,641</td><td>£23,386</td><td>£24,145</td><td>£25,435</td><td>£26,757</td><td>£122,363</td></tr><tr><td>Profit After Tax      </td><td>£18,339</td><td>£18,943</td><td>£19,557</td><td>£20,602</td><td>£21,673</td><td>£99,114</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£18,348</td><td>£35,943</td><td>£49,902</td><td>£60,983</td><td>£49,805</td><td>£214,981</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>