<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>£41,880</td><td>£42,508</td><td>£43,146</td><td>£44,224</td><td>£45,330</td><td>£217,089</td></tr><tr><td>Total Expenses</td><td>£24,797</td><td>£24,873</td><td>£24,947</td><td>£25,065</td><td>£25,186</td><td>£124,868</td></tr><tr><td>Profit Before Tax</td><td>£17,083</td><td>£17,636</td><td>£18,199</td><td>£19,159</td><td>£20,144</td><td>£92,221</td></tr><tr><td>Profit After Tax      </td><td>£13,837</td><td>£14,285</td><td>£14,741</td><td>£15,519</td><td>£16,317</td><td>£74,699</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£13,843</td><td>£26,785</td><td>£37,054</td><td>£45,211</td><td>£37,002</td><td>£159,895</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>18%</td><td>22%</td><td>18%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>