<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>£31,356</td><td>£31,826</td><td>£32,304</td><td>£33,111</td><td>£33,939</td><td>£162,537</td></tr><tr><td>Total Expenses</td><td>£21,332</td><td>£21,391</td><td>£21,449</td><td>£21,541</td><td>£21,634</td><td>£107,347</td></tr><tr><td>Profit Before Tax</td><td>£10,024</td><td>£10,435</td><td>£10,854</td><td>£11,571</td><td>£12,305</td><td>£55,189</td></tr><tr><td>Profit After Tax      </td><td>£8,120</td><td>£8,452</td><td>£8,792</td><td>£9,372</td><td>£9,967</td><td>£44,703</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>£8,125</td><td>£19,452</td><td>£28,427</td><td>£35,501</td><td>£28,170</td><td>£119,676</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</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>