<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>£30,504</td><td>£30,962</td><td>£31,426</td><td>£32,212</td><td>£33,017</td><td>£158,120</td></tr><tr><td>Total Expenses</td><td>£19,638</td><td>£19,696</td><td>£19,753</td><td>£19,842</td><td>£19,933</td><td>£98,862</td></tr><tr><td>Profit Before Tax</td><td>£10,866</td><td>£11,265</td><td>£11,673</td><td>£12,370</td><td>£13,084</td><td>£59,258</td></tr><tr><td>Profit After Tax      </td><td>£8,802</td><td>£9,125</td><td>£9,455</td><td>£10,020</td><td>£10,598</td><td>£47,999</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£8,807</td><td>£19,125</td><td>£27,305</td><td>£33,773</td><td>£27,146</td><td>£116,156</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>