<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>£32,448</td><td>£32,935</td><td>£33,429</td><td>£34,264</td><td>£35,121</td><td>£168,197</td></tr><tr><td>Total Expenses</td><td>£21,441</td><td>£21,502</td><td>£21,562</td><td>£21,656</td><td>£21,752</td><td>£107,913</td></tr><tr><td>Profit Before Tax</td><td>£11,007</td><td>£11,432</td><td>£11,867</td><td>£12,609</td><td>£13,369</td><td>£60,284</td></tr><tr><td>Profit After Tax      </td><td>£8,916</td><td>£9,260</td><td>£9,612</td><td>£10,213</td><td>£10,829</td><td>£48,830</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£8,921</td><td>£20,260</td><td>£29,247</td><td>£36,342</td><td>£29,032</td><td>£123,803</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>