<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>£47,124</td><td>£47,831</td><td>£48,548</td><td>£49,762</td><td>£51,006</td><td>£244,271</td></tr><tr><td>Total Expenses</td><td>£30,039</td><td>£30,160</td><td>£30,273</td><td>£30,436</td><td>£30,603</td><td>£151,511</td></tr><tr><td>Profit Before Tax</td><td>£17,085</td><td>£17,671</td><td>£18,276</td><td>£19,326</td><td>£20,403</td><td>£92,760</td></tr><tr><td>Profit After Tax      </td><td>£13,839</td><td>£14,313</td><td>£14,803</td><td>£15,654</td><td>£16,527</td><td>£75,136</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£23,995</td><td>£98,828</td></tr><tr><td>Net Return</td><td>£13,846</td><td>£28,814</td><td>£40,686</td><td>£50,097</td><td>£40,522</td><td>£173,964</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>