<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>£31,860</td><td>£32,338</td><td>£32,823</td><td>£33,644</td><td>£34,485</td><td>£165,149</td></tr><tr><td>Total Expenses</td><td>£21,061</td><td>£21,121</td><td>£21,180</td><td>£21,272</td><td>£21,367</td><td>£106,000</td></tr><tr><td>Profit Before Tax</td><td>£10,800</td><td>£11,217</td><td>£11,643</td><td>£12,371</td><td>£13,118</td><td>£59,149</td></tr><tr><td>Profit After Tax      </td><td>£8,748</td><td>£9,086</td><td>£9,431</td><td>£10,021</td><td>£10,625</td><td>£47,911</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,800</td><td>£19,278</td><td>£25,654</td><td>£17,872</td><td>£73,610</td></tr><tr><td>Net Return</td><td>£8,753</td><td>£19,886</td><td>£28,709</td><td>£35,675</td><td>£28,498</td><td>£121,521</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>