<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>£39,096</td><td>£39,682</td><td>£40,278</td><td>£41,285</td><td>£42,317</td><td>£202,657</td></tr><tr><td>Total Expenses</td><td>£24,410</td><td>£24,519</td><td>£24,619</td><td>£24,762</td><td>£24,908</td><td>£123,218</td></tr><tr><td>Profit Before Tax</td><td>£14,686</td><td>£15,164</td><td>£15,658</td><td>£16,523</td><td>£17,409</td><td>£79,439</td></tr><tr><td>Profit After Tax      </td><td>£11,895</td><td>£12,282</td><td>£12,683</td><td>£13,383</td><td>£14,101</td><td>£64,346</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£19,031</td><td>£78,381</td></tr><tr><td>Net Return</td><td>£11,901</td><td>£23,783</td><td>£33,211</td><td>£40,700</td><td>£33,132</td><td>£142,726</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>18%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>