<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>£42,000</td><td>£42,630</td><td>£43,269</td><td>£44,351</td><td>£45,460</td><td>£217,711</td></tr><tr><td>Total Expenses</td><td>£27,221</td><td>£27,296</td><td>£27,371</td><td>£27,489</td><td>£27,611</td><td>£136,988</td></tr><tr><td>Profit Before Tax</td><td>£14,779</td><td>£15,334</td><td>£15,899</td><td>£16,862</td><td>£17,849</td><td>£80,723</td></tr><tr><td>Profit After Tax      </td><td>£11,971</td><td>£12,420</td><td>£12,878</td><td>£13,658</td><td>£14,458</td><td>£65,385</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,999</td><td>£24,988</td><td>£33,253</td><td>£23,166</td><td>£95,413</td></tr><tr><td>Net Return</td><td>£11,978</td><td>£26,419</td><td>£37,867</td><td>£46,911</td><td>£37,624</td><td>£160,798</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>