<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>£35,724</td><td>£36,260</td><td>£36,804</td><td>£37,724</td><td>£38,667</td><td>£185,178</td></tr><tr><td>Total Expenses</td><td>£24,234</td><td>£24,337</td><td>£24,433</td><td>£24,567</td><td>£24,704</td><td>£122,275</td></tr><tr><td>Profit Before Tax</td><td>£11,490</td><td>£11,922</td><td>£12,371</td><td>£13,157</td><td>£13,963</td><td>£62,904</td></tr><tr><td>Profit After Tax      </td><td>£9,307</td><td>£9,657</td><td>£10,020</td><td>£10,657</td><td>£11,310</td><td>£50,952</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£19,196</td><td>£79,062</td></tr><tr><td>Net Return</td><td>£9,313</td><td>£21,257</td><td>£30,727</td><td>£38,211</td><td>£30,506</td><td>£130,014</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>