<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>£32,652</td><td>£33,142</td><td>£33,639</td><td>£34,480</td><td>£35,342</td><td>£169,254</td></tr><tr><td>Total Expenses</td><td>£20,818</td><td>£20,879</td><td>£20,939</td><td>£21,034</td><td>£21,131</td><td>£104,802</td></tr><tr><td>Profit Before Tax</td><td>£11,834</td><td>£12,262</td><td>£12,700</td><td>£13,446</td><td>£14,211</td><td>£64,453</td></tr><tr><td>Profit After Tax      </td><td>£9,586</td><td>£9,933</td><td>£10,287</td><td>£10,891</td><td>£11,511</td><td>£52,207</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£17,541</td><td>£72,246</td></tr><tr><td>Net Return</td><td>£9,591</td><td>£20,533</td><td>£29,208</td><td>£36,070</td><td>£29,052</td><td>£124,453</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>