<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>£55,608</td><td>£56,442</td><td>£57,289</td><td>£58,721</td><td>£60,189</td><td>£288,249</td></tr><tr><td>Total Expenses</td><td>£34,266</td><td>£34,399</td><td>£34,525</td><td>£34,710</td><td>£34,900</td><td>£172,800</td></tr><tr><td>Profit Before Tax</td><td>£21,342</td><td>£22,043</td><td>£22,764</td><td>£24,011</td><td>£25,289</td><td>£115,448</td></tr><tr><td>Profit After Tax      </td><td>£17,287</td><td>£17,855</td><td>£18,439</td><td>£19,449</td><td>£20,484</td><td>£93,513</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,600</td><td>£29,631</td><td>£39,431</td><td>£27,470</td><td>£113,141</td></tr><tr><td>Net Return</td><td>£17,295</td><td>£34,455</td><td>£48,070</td><td>£58,880</td><td>£47,955</td><td>£206,654</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>34%</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>