<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>£31,896</td><td>£32,374</td><td>£32,860</td><td>£33,682</td><td>£34,524</td><td>£165,336</td></tr><tr><td>Total Expenses</td><td>£21,386</td><td>£21,446</td><td>£21,505</td><td>£21,598</td><td>£21,692</td><td>£107,627</td></tr><tr><td>Profit Before Tax</td><td>£10,510</td><td>£10,928</td><td>£11,355</td><td>£12,084</td><td>£12,831</td><td>£57,709</td></tr><tr><td>Profit After Tax      </td><td>£8,513</td><td>£8,852</td><td>£9,198</td><td>£9,788</td><td>£10,393</td><td>£46,744</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>£8,519</td><td>£19,852</td><td>£28,833</td><td>£35,917</td><td>£28,596</td><td>£121,717</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>