<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>£55,248</td><td>£56,077</td><td>£56,918</td><td>£58,341</td><td>£59,799</td><td>£286,383</td></tr><tr><td>Total Expenses</td><td>£33,374</td><td>£33,469</td><td>£33,563</td><td>£33,716</td><td>£33,873</td><td>£167,994</td></tr><tr><td>Profit Before Tax</td><td>£21,874</td><td>£22,608</td><td>£23,355</td><td>£24,625</td><td>£25,927</td><td>£118,388</td></tr><tr><td>Profit After Tax      </td><td>£17,718</td><td>£18,312</td><td>£18,917</td><td>£19,946</td><td>£21,001</td><td>£95,895</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£17,727</td><td>£35,312</td><td>£49,263</td><td>£60,327</td><td>£49,133</td><td>£211,762</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>12%</td><td>17%</td><td>21%</td><td>17%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>