<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>£34,812</td><td>£35,334</td><td>£35,864</td><td>£36,761</td><td>£37,680</td><td>£180,451</td></tr><tr><td>Total Expenses</td><td>£22,964</td><td>£23,029</td><td>£23,092</td><td>£23,193</td><td>£23,295</td><td>£115,574</td></tr><tr><td>Profit Before Tax</td><td>£11,848</td><td>£12,305</td><td>£12,772</td><td>£13,568</td><td>£14,385</td><td>£64,877</td></tr><tr><td>Profit After Tax      </td><td>£9,597</td><td>£9,967</td><td>£10,345</td><td>£10,990</td><td>£11,652</td><td>£52,551</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£19,527</td><td>£80,425</td></tr><tr><td>Net Return</td><td>£9,602</td><td>£21,767</td><td>£31,408</td><td>£39,019</td><td>£31,179</td><td>£132,976</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>