<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>£33,336</td><td>£33,836</td><td>£34,344</td><td>£35,202</td><td>£36,082</td><td>£172,800</td></tr><tr><td>Total Expenses</td><td>£23,512</td><td>£23,612</td><td>£23,704</td><td>£23,832</td><td>£23,963</td><td>£118,624</td></tr><tr><td>Profit Before Tax</td><td>£9,824</td><td>£10,224</td><td>£10,639</td><td>£11,370</td><td>£12,120</td><td>£54,176</td></tr><tr><td>Profit After Tax      </td><td>£7,957</td><td>£8,281</td><td>£8,618</td><td>£9,210</td><td>£9,817</td><td>£43,883</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,300</td><td>£20,171</td><td>£26,841</td><td>£18,700</td><td>£77,017</td></tr><tr><td>Net Return</td><td>£7,963</td><td>£19,581</td><td>£28,789</td><td>£36,051</td><td>£28,516</td><td>£120,900</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>