<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>£40,788</td><td>£41,400</td><td>£42,021</td><td>£43,071</td><td>£44,148</td><td>£211,428</td></tr><tr><td>Total Expenses</td><td>£25,963</td><td>£26,074</td><td>£26,177</td><td>£26,324</td><td>£26,474</td><td>£131,013</td></tr><tr><td>Profit Before Tax</td><td>£14,825</td><td>£15,326</td><td>£15,844</td><td>£16,747</td><td>£17,674</td><td>£80,415</td></tr><tr><td>Profit After Tax      </td><td>£12,008</td><td>£12,414</td><td>£12,833</td><td>£13,565</td><td>£14,316</td><td>£65,136</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,360</td><td>£22,063</td><td>£29,359</td><td>£20,454</td><td>£84,242</td></tr><tr><td>Net Return</td><td>£12,014</td><td>£24,774</td><td>£34,896</td><td>£42,925</td><td>£34,769</td><td>£149,378</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>