<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>£58,956</td><td>£59,840</td><td>£60,738</td><td>£62,256</td><td>£63,813</td><td>£305,603</td></tr><tr><td>Total Expenses</td><td>£36,210</td><td>£36,348</td><td>£36,479</td><td>£36,672</td><td>£36,871</td><td>£182,580</td></tr><tr><td>Profit Before Tax</td><td>£22,746</td><td>£23,492</td><td>£24,259</td><td>£25,584</td><td>£26,942</td><td>£123,024</td></tr><tr><td>Profit After Tax      </td><td>£18,425</td><td>£19,029</td><td>£19,650</td><td>£20,723</td><td>£21,823</td><td>£99,649</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,600</td><td>£31,416</td><td>£41,806</td><td>£29,125</td><td>£119,956</td></tr><tr><td>Net Return</td><td>£18,433</td><td>£36,629</td><td>£51,066</td><td>£62,529</td><td>£50,948</td><td>£219,606</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>