<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>£31,272</td><td>£31,741</td><td>£32,217</td><td>£33,023</td><td>£33,848</td><td>£162,101</td></tr><tr><td>Total Expenses</td><td>£20,680</td><td>£20,739</td><td>£20,797</td><td>£20,888</td><td>£20,981</td><td>£104,086</td></tr><tr><td>Profit Before Tax</td><td>£10,592</td><td>£11,002</td><td>£11,420</td><td>£12,134</td><td>£12,867</td><td>£58,015</td></tr><tr><td>Profit After Tax      </td><td>£8,580</td><td>£8,911</td><td>£9,250</td><td>£9,829</td><td>£10,422</td><td>£46,992</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£17,541</td><td>£72,246</td></tr><tr><td>Net Return</td><td>£8,585</td><td>£19,512</td><td>£28,171</td><td>£35,008</td><td>£27,963</td><td>£119,239</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>