<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>£34,104</td><td>£34,616</td><td>£35,135</td><td>£36,013</td><td>£36,913</td><td>£176,781</td></tr><tr><td>Total Expenses</td><td>£23,107</td><td>£23,208</td><td>£23,301</td><td>£23,430</td><td>£23,563</td><td>£116,609</td></tr><tr><td>Profit Before Tax</td><td>£10,997</td><td>£11,408</td><td>£11,834</td><td>£12,583</td><td>£13,350</td><td>£60,172</td></tr><tr><td>Profit After Tax      </td><td>£8,908</td><td>£9,240</td><td>£9,586</td><td>£10,192</td><td>£10,814</td><td>£48,740</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>£8,913</td><td>£20,240</td><td>£29,221</td><td>£36,321</td><td>£29,017</td><td>£123,712</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>