<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>£54,456</td><td>£55,273</td><td>£56,102</td><td>£57,504</td><td>£58,942</td><td>£282,277</td></tr><tr><td>Total Expenses</td><td>£32,490</td><td>£32,584</td><td>£32,677</td><td>£32,828</td><td>£32,982</td><td>£163,562</td></tr><tr><td>Profit Before Tax</td><td>£21,966</td><td>£22,689</td><td>£23,425</td><td>£24,676</td><td>£25,960</td><td>£118,715</td></tr><tr><td>Profit After Tax      </td><td>£17,792</td><td>£18,378</td><td>£18,974</td><td>£19,988</td><td>£21,027</td><td>£96,159</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,193</td><td>£27,305</td><td>£112,459</td></tr><tr><td>Net Return</td><td>£17,801</td><td>£34,878</td><td>£48,427</td><td>£59,181</td><td>£48,332</td><td>£208,619</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>