<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>£34,224</td><td>£34,737</td><td>£35,258</td><td>£36,140</td><td>£37,043</td><td>£177,403</td></tr><tr><td>Total Expenses</td><td>£22,584</td><td>£22,648</td><td>£22,710</td><td>£22,809</td><td>£22,910</td><td>£113,660</td></tr><tr><td>Profit Before Tax</td><td>£11,640</td><td>£12,090</td><td>£12,548</td><td>£13,331</td><td>£14,134</td><td>£63,743</td></tr><tr><td>Profit After Tax      </td><td>£9,428</td><td>£9,793</td><td>£10,164</td><td>£10,798</td><td>£11,448</td><td>£51,632</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£19,196</td><td>£79,062</td></tr><tr><td>Net Return</td><td>£9,434</td><td>£21,393</td><td>£30,870</td><td>£38,352</td><td>£30,644</td><td>£130,694</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>