<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>£37,764</td><td>£38,330</td><td>£38,905</td><td>£39,878</td><td>£40,875</td><td>£195,753</td></tr><tr><td>Total Expenses</td><td>£24,868</td><td>£24,938</td><td>£25,005</td><td>£25,113</td><td>£25,223</td><td>£125,148</td></tr><tr><td>Profit Before Tax</td><td>£12,896</td><td>£13,393</td><td>£13,900</td><td>£14,765</td><td>£15,652</td><td>£70,605</td></tr><tr><td>Profit After Tax      </td><td>£10,445</td><td>£10,848</td><td>£11,259</td><td>£11,960</td><td>£12,678</td><td>£57,190</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,404</td><td>£21,182</td><td>£87,241</td></tr><tr><td>Net Return</td><td>£10,452</td><td>£23,648</td><td>£34,107</td><td>£42,364</td><td>£33,860</td><td>£144,431</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</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>