<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>£30,528</td><td>£30,986</td><td>£31,451</td><td>£32,237</td><td>£33,043</td><td>£158,245</td></tr><tr><td>Total Expenses</td><td>£20,203</td><td>£20,262</td><td>£20,318</td><td>£20,407</td><td>£20,499</td><td>£101,690</td></tr><tr><td>Profit Before Tax</td><td>£10,325</td><td>£10,724</td><td>£11,132</td><td>£11,830</td><td>£12,544</td><td>£56,555</td></tr><tr><td>Profit After Tax      </td><td>£8,363</td><td>£8,687</td><td>£9,017</td><td>£9,582</td><td>£10,161</td><td>£45,809</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,350</td><td>£18,475</td><td>£24,585</td><td>£17,127</td><td>£70,543</td></tr><tr><td>Net Return</td><td>£8,368</td><td>£19,037</td><td>£27,492</td><td>£34,167</td><td>£27,288</td><td>£116,352</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>69%</td></tr></tbody></table></div></div></template></turbo-stream>