<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>£38,100</td><td>£38,671</td><td>£39,252</td><td>£40,233</td><td>£41,239</td><td>£197,495</td></tr><tr><td>Total Expenses</td><td>£24,741</td><td>£24,811</td><td>£24,879</td><td>£24,988</td><td>£25,099</td><td>£124,517</td></tr><tr><td>Profit Before Tax</td><td>£13,359</td><td>£13,861</td><td>£14,373</td><td>£15,245</td><td>£16,140</td><td>£72,977</td></tr><tr><td>Profit After Tax      </td><td>£10,821</td><td>£11,227</td><td>£11,642</td><td>£12,349</td><td>£13,073</td><td>£59,112</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,700</td><td>£22,670</td><td>£30,167</td><td>£21,016</td><td>£86,559</td></tr><tr><td>Net Return</td><td>£10,827</td><td>£23,927</td><td>£34,311</td><td>£42,516</td><td>£34,090</td><td>£145,671</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>