<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>£34,512</td><td>£35,030</td><td>£35,555</td><td>£36,444</td><td>£37,355</td><td>£178,896</td></tr><tr><td>Total Expenses</td><td>£22,774</td><td>£22,838</td><td>£22,901</td><td>£23,000</td><td>£23,102</td><td>£114,614</td></tr><tr><td>Profit Before Tax</td><td>£11,738</td><td>£12,192</td><td>£12,654</td><td>£13,444</td><td>£14,253</td><td>£64,282</td></tr><tr><td>Profit After Tax      </td><td>£9,508</td><td>£9,875</td><td>£10,250</td><td>£10,890</td><td>£11,545</td><td>£52,069</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£19,361</td><td>£79,744</td></tr><tr><td>Net Return</td><td>£9,514</td><td>£21,576</td><td>£31,135</td><td>£38,681</td><td>£30,907</td><td>£131,812</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>