<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>£30,096</td><td>£30,547</td><td>£31,006</td><td>£31,781</td><td>£32,575</td><td>£156,005</td></tr><tr><td>Total Expenses</td><td>£19,919</td><td>£19,976</td><td>£20,033</td><td>£20,121</td><td>£20,211</td><td>£100,259</td></tr><tr><td>Profit Before Tax</td><td>£10,177</td><td>£10,571</td><td>£10,973</td><td>£11,660</td><td>£12,365</td><td>£55,746</td></tr><tr><td>Profit After Tax      </td><td>£8,243</td><td>£8,562</td><td>£8,888</td><td>£9,445</td><td>£10,015</td><td>£45,154</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£16,879</td><td>£69,520</td></tr><tr><td>Net Return</td><td>£8,249</td><td>£18,763</td><td>£27,095</td><td>£33,673</td><td>£26,895</td><td>£114,675</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>