<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>£49,500</td><td>£50,243</td><td>£50,996</td><td>£52,271</td><td>£53,578</td><td>£256,588</td></tr><tr><td>Total Expenses</td><td>£31,994</td><td>£32,081</td><td>£32,167</td><td>£32,305</td><td>£32,446</td><td>£160,993</td></tr><tr><td>Profit Before Tax</td><td>£17,506</td><td>£18,161</td><td>£18,829</td><td>£19,966</td><td>£21,132</td><td>£95,595</td></tr><tr><td>Profit After Tax      </td><td>£14,180</td><td>£14,711</td><td>£15,252</td><td>£16,173</td><td>£17,117</td><td>£77,432</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,193</td><td>£27,305</td><td>£112,459</td></tr><tr><td>Net Return</td><td>£14,188</td><td>£31,211</td><td>£44,705</td><td>£55,366</td><td>£44,421</td><td>£189,891</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>68%</td></tr></tbody></table></div></div></template></turbo-stream>