<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>£47,100</td><td>£47,806</td><td>£48,524</td><td>£49,737</td><td>£50,980</td><td>£244,147</td></tr><tr><td>Total Expenses</td><td>£30,467</td><td>£30,551</td><td>£30,632</td><td>£30,764</td><td>£30,899</td><td>£153,314</td></tr><tr><td>Profit Before Tax</td><td>£16,633</td><td>£17,256</td><td>£17,891</td><td>£18,972</td><td>£20,081</td><td>£90,833</td></tr><tr><td>Profit After Tax      </td><td>£13,472</td><td>£13,977</td><td>£14,492</td><td>£15,368</td><td>£16,265</td><td>£73,575</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,700</td><td>£28,025</td><td>£37,293</td><td>£25,981</td><td>£107,007</td></tr><tr><td>Net Return</td><td>£13,480</td><td>£29,677</td><td>£42,517</td><td>£52,661</td><td>£42,246</td><td>£180,581</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>