<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>£33,060</td><td>£33,556</td><td>£34,059</td><td>£34,911</td><td>£35,783</td><td>£171,369</td></tr><tr><td>Total Expenses</td><td>£22,468</td><td>£22,530</td><td>£22,590</td><td>£22,686</td><td>£22,784</td><td>£113,057</td></tr><tr><td>Profit Before Tax</td><td>£10,593</td><td>£11,026</td><td>£11,469</td><td>£12,225</td><td>£13,000</td><td>£58,313</td></tr><tr><td>Profit After Tax      </td><td>£8,580</td><td>£8,931</td><td>£9,290</td><td>£9,902</td><td>£10,530</td><td>£47,233</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£19,196</td><td>£79,062</td></tr><tr><td>Net Return</td><td>£8,586</td><td>£20,531</td><td>£29,996</td><td>£37,456</td><td>£29,726</td><td>£126,295</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>