<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>£30,972</td><td>£31,437</td><td>£31,908</td><td>£32,706</td><td>£33,523</td><td>£160,546</td></tr><tr><td>Total Expenses</td><td>£20,489</td><td>£20,548</td><td>£20,605</td><td>£20,696</td><td>£20,788</td><td>£103,126</td></tr><tr><td>Profit Before Tax</td><td>£10,483</td><td>£10,889</td><td>£11,303</td><td>£12,010</td><td>£12,735</td><td>£57,420</td></tr><tr><td>Profit After Tax      </td><td>£8,491</td><td>£8,820</td><td>£9,155</td><td>£9,728</td><td>£10,316</td><td>£46,510</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£17,376</td><td>£71,565</td></tr><tr><td>Net Return</td><td>£8,496</td><td>£19,320</td><td>£27,898</td><td>£34,669</td><td>£27,691</td><td>£118,075</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>69%</td></tr></tbody></table></div></div></template></turbo-stream>