<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>£57,204</td><td>£58,062</td><td>£58,933</td><td>£60,406</td><td>£61,916</td><td>£296,522</td></tr><tr><td>Total Expenses</td><td>£36,034</td><td>£36,170</td><td>£36,298</td><td>£36,487</td><td>£36,681</td><td>£181,671</td></tr><tr><td>Profit Before Tax</td><td>£21,170</td><td>£21,892</td><td>£22,635</td><td>£23,919</td><td>£25,235</td><td>£114,850</td></tr><tr><td>Profit After Tax      </td><td>£17,147</td><td>£17,732</td><td>£18,334</td><td>£19,374</td><td>£20,441</td><td>£93,029</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>£17,156</td><td>£35,333</td><td>£49,750</td><td>£61,180</td><td>£49,566</td><td>£212,985</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>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>