<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>£45,504</td><td>£46,187</td><td>£46,879</td><td>£48,051</td><td>£49,253</td><td>£235,874</td></tr><tr><td>Total Expenses</td><td>£29,073</td><td>£29,191</td><td>£29,301</td><td>£29,460</td><td>£29,623</td><td>£146,649</td></tr><tr><td>Profit Before Tax</td><td>£16,431</td><td>£16,995</td><td>£17,578</td><td>£18,591</td><td>£19,629</td><td>£89,225</td></tr><tr><td>Profit After Tax      </td><td>£13,309</td><td>£13,766</td><td>£14,238</td><td>£15,059</td><td>£15,900</td><td>£72,272</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£13,316</td><td>£27,766</td><td>£39,228</td><td>£48,313</td><td>£39,067</td><td>£167,692</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>