<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>£32,160</td><td>£32,642</td><td>£33,132</td><td>£33,960</td><td>£34,809</td><td>£166,704</td></tr><tr><td>Total Expenses</td><td>£21,251</td><td>£21,312</td><td>£21,371</td><td>£21,465</td><td>£21,560</td><td>£106,960</td></tr><tr><td>Profit Before Tax</td><td>£10,909</td><td>£11,330</td><td>£11,761</td><td>£12,496</td><td>£13,249</td><td>£59,745</td></tr><tr><td>Profit After Tax      </td><td>£8,836</td><td>£9,178</td><td>£9,526</td><td>£10,122</td><td>£10,732</td><td>£48,393</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,891</td><td>£18,038</td><td>£74,291</td></tr><tr><td>Net Return</td><td>£8,841</td><td>£20,078</td><td>£28,983</td><td>£36,013</td><td>£28,769</td><td>£122,684</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>