<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>£32,196</td><td>£32,679</td><td>£33,169</td><td>£33,998</td><td>£34,848</td><td>£166,891</td></tr><tr><td>Total Expenses</td><td>£22,220</td><td>£22,281</td><td>£22,340</td><td>£22,434</td><td>£22,529</td><td>£111,805</td></tr><tr><td>Profit Before Tax</td><td>£9,976</td><td>£10,398</td><td>£10,829</td><td>£11,565</td><td>£12,319</td><td>£55,086</td></tr><tr><td>Profit After Tax      </td><td>£8,080</td><td>£8,422</td><td>£8,771</td><td>£9,367</td><td>£9,978</td><td>£44,620</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£19,031</td><td>£78,381</td></tr><tr><td>Net Return</td><td>£8,086</td><td>£19,922</td><td>£29,299</td><td>£36,684</td><td>£29,009</td><td>£123,000</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>