<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>£33,312</td><td>£33,812</td><td>£34,319</td><td>£35,177</td><td>£36,056</td><td>£172,676</td></tr><tr><td>Total Expenses</td><td>£22,974</td><td>£23,036</td><td>£23,097</td><td>£23,193</td><td>£23,292</td><td>£115,592</td></tr><tr><td>Profit Before Tax</td><td>£10,338</td><td>£10,775</td><td>£11,222</td><td>£11,983</td><td>£12,764</td><td>£57,083</td></tr><tr><td>Profit After Tax      </td><td>£8,374</td><td>£8,728</td><td>£9,090</td><td>£9,707</td><td>£10,339</td><td>£46,237</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,899</td><td>£21,240</td><td>£28,264</td><td>£19,691</td><td>£81,100</td></tr><tr><td>Net Return</td><td>£8,380</td><td>£20,627</td><td>£30,330</td><td>£37,971</td><td>£30,030</td><td>£127,337</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>