<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>£33,000</td><td>£33,495</td><td>£33,997</td><td>£34,847</td><td>£35,719</td><td>£171,058</td></tr><tr><td>Total Expenses</td><td>£21,496</td><td>£21,558</td><td>£21,619</td><td>£21,714</td><td>£21,812</td><td>£108,199</td></tr><tr><td>Profit Before Tax</td><td>£11,504</td><td>£11,937</td><td>£12,379</td><td>£13,133</td><td>£13,907</td><td>£62,859</td></tr><tr><td>Profit After Tax      </td><td>£9,318</td><td>£9,669</td><td>£10,027</td><td>£10,638</td><td>£11,264</td><td>£50,916</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£9,324</td><td>£20,669</td><td>£29,662</td><td>£36,767</td><td>£29,467</td><td>£125,888</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>