<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>£35,400</td><td>£35,931</td><td>£36,470</td><td>£37,382</td><td>£38,316</td><td>£183,499</td></tr><tr><td>Total Expenses</td><td>£23,345</td><td>£23,411</td><td>£23,475</td><td>£23,576</td><td>£23,680</td><td>£117,487</td></tr><tr><td>Profit Before Tax</td><td>£12,055</td><td>£12,520</td><td>£12,995</td><td>£13,805</td><td>£14,636</td><td>£66,012</td></tr><tr><td>Profit After Tax      </td><td>£9,765</td><td>£10,142</td><td>£10,526</td><td>£11,182</td><td>£11,855</td><td>£53,469</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£9,771</td><td>£22,142</td><td>£31,946</td><td>£39,687</td><td>£31,713</td><td>£135,258</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>