<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>£33,924</td><td>£34,433</td><td>£34,949</td><td>£35,823</td><td>£36,719</td><td>£175,848</td></tr><tr><td>Total Expenses</td><td>£22,393</td><td>£22,456</td><td>£22,518</td><td>£22,616</td><td>£22,716</td><td>£112,700</td></tr><tr><td>Profit Before Tax</td><td>£11,531</td><td>£11,976</td><td>£12,431</td><td>£13,207</td><td>£14,002</td><td>£63,148</td></tr><tr><td>Profit After Tax      </td><td>£9,340</td><td>£9,701</td><td>£10,069</td><td>£10,698</td><td>£11,342</td><td>£51,150</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>£9,346</td><td>£21,201</td><td>£30,597</td><td>£38,014</td><td>£30,372</td><td>£129,530</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>