<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>£42,900</td><td>£43,543</td><td>£44,197</td><td>£45,302</td><td>£46,434</td><td>£222,376</td></tr><tr><td>Total Expenses</td><td>£27,204</td><td>£27,318</td><td>£27,424</td><td>£27,577</td><td>£27,733</td><td>£137,256</td></tr><tr><td>Profit Before Tax</td><td>£15,696</td><td>£16,225</td><td>£16,772</td><td>£17,725</td><td>£18,701</td><td>£85,120</td></tr><tr><td>Profit After Tax      </td><td>£12,714</td><td>£13,143</td><td>£13,586</td><td>£14,357</td><td>£15,148</td><td>£68,947</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£12,720</td><td>£26,143</td><td>£36,791</td><td>£45,237</td><td>£36,661</td><td>£157,551</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>