<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>£42,996</td><td>£43,641</td><td>£44,732</td><td>£45,850</td><td>£47,226</td><td>£224,445</td></tr><tr><td>Total Expenses</td><td>£27,414</td><td>£27,490</td><td>£27,610</td><td>£27,733</td><td>£27,881</td><td>£138,129</td></tr><tr><td>Profit Before Tax</td><td>£15,582</td><td>£16,151</td><td>£17,122</td><td>£18,117</td><td>£19,345</td><td>£86,316</td></tr><tr><td>Profit After Tax      </td><td>£12,621</td><td>£13,082</td><td>£13,869</td><td>£14,675</td><td>£15,669</td><td>£69,916</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,400</td><td>£20,349</td><td>£27,079</td><td>£58,840</td></tr><tr><td>Net Return</td><td>£12,627</td><td>£13,088</td><td>£25,269</td><td>£35,024</td><td>£42,748</td><td>£128,756</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>13%</td><td>19%</td><td>23%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>