<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>£41,400</td><td>£42,021</td><td>£42,651</td><td>£43,718</td><td>£44,811</td><td>£214,600</td></tr><tr><td>Total Expenses</td><td>£26,841</td><td>£26,915</td><td>£26,989</td><td>£27,106</td><td>£27,226</td><td>£135,076</td></tr><tr><td>Profit Before Tax</td><td>£14,559</td><td>£15,106</td><td>£15,663</td><td>£16,612</td><td>£17,585</td><td>£79,524</td></tr><tr><td>Profit After Tax      </td><td>£11,793</td><td>£12,236</td><td>£12,687</td><td>£13,456</td><td>£14,244</td><td>£64,415</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,800</td><td>£24,633</td><td>£32,780</td><td>£22,837</td><td>£94,057</td></tr><tr><td>Net Return</td><td>£11,800</td><td>£26,036</td><td>£37,320</td><td>£46,235</td><td>£37,080</td><td>£158,471</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>