<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>£44,196</td><td>£44,859</td><td>£45,532</td><td>£46,670</td><td>£47,837</td><td>£229,094</td></tr><tr><td>Total Expenses</td><td>£28,299</td><td>£28,415</td><td>£28,523</td><td>£28,679</td><td>£28,838</td><td>£142,754</td></tr><tr><td>Profit Before Tax</td><td>£15,897</td><td>£16,444</td><td>£17,009</td><td>£17,991</td><td>£18,999</td><td>£86,340</td></tr><tr><td>Profit After Tax      </td><td>£12,877</td><td>£13,320</td><td>£13,777</td><td>£14,573</td><td>£15,389</td><td>£69,935</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£22,506</td><td>£92,694</td></tr><tr><td>Net Return</td><td>£12,884</td><td>£26,920</td><td>£38,053</td><td>£46,878</td><td>£37,895</td><td>£162,629</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>