<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>£45,216</td><td>£45,894</td><td>£46,583</td><td>£47,747</td><td>£48,941</td><td>£234,381</td></tr><tr><td>Total Expenses</td><td>£28,561</td><td>£28,679</td><td>£28,789</td><td>£28,947</td><td>£29,109</td><td>£144,087</td></tr><tr><td>Profit Before Tax</td><td>£16,655</td><td>£17,215</td><td>£17,794</td><td>£18,800</td><td>£19,831</td><td>£90,294</td></tr><tr><td>Profit After Tax      </td><td>£13,490</td><td>£13,944</td><td>£14,413</td><td>£15,228</td><td>£16,063</td><td>£73,138</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,542</td><td>£22,671</td><td>£93,375</td></tr><tr><td>Net Return</td><td>£13,497</td><td>£27,644</td><td>£38,867</td><td>£47,770</td><td>£38,735</td><td>£166,513</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>