<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>£33,756</td><td>£34,262</td><td>£34,776</td><td>£35,646</td><td>£36,537</td><td>£174,977</td></tr><tr><td>Total Expenses</td><td>£23,985</td><td>£24,048</td><td>£24,110</td><td>£24,207</td><td>£24,307</td><td>£120,657</td></tr><tr><td>Profit Before Tax</td><td>£9,771</td><td>£10,214</td><td>£10,667</td><td>£11,439</td><td>£12,230</td><td>£54,320</td></tr><tr><td>Profit After Tax      </td><td>£7,915</td><td>£8,274</td><td>£8,640</td><td>£9,265</td><td>£9,906</td><td>£43,999</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£7,921</td><td>£20,774</td><td>£30,953</td><td>£38,957</td><td>£30,592</td><td>£129,196</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>