<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>£39,000</td><td>£39,585</td><td>£40,179</td><td>£41,183</td><td>£42,213</td><td>£202,160</td></tr><tr><td>Total Expenses</td><td>£25,312</td><td>£25,383</td><td>£25,453</td><td>£25,564</td><td>£25,677</td><td>£127,389</td></tr><tr><td>Profit Before Tax</td><td>£13,688</td><td>£14,202</td><td>£14,726</td><td>£15,620</td><td>£16,536</td><td>£74,771</td></tr><tr><td>Profit After Tax      </td><td>£11,087</td><td>£11,504</td><td>£11,928</td><td>£12,652</td><td>£13,394</td><td>£60,564</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,999</td><td>£23,203</td><td>£30,877</td><td>£21,511</td><td>£88,597</td></tr><tr><td>Net Return</td><td>£11,094</td><td>£24,503</td><td>£35,132</td><td>£43,529</td><td>£34,905</td><td>£149,162</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>