<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>£32,340</td><td>£32,825</td><td>£33,317</td><td>£34,150</td><td>£35,004</td><td>£167,637</td></tr><tr><td>Total Expenses</td><td>£20,626</td><td>£20,687</td><td>£20,746</td><td>£20,840</td><td>£20,936</td><td>£103,835</td></tr><tr><td>Profit Before Tax</td><td>£11,714</td><td>£12,138</td><td>£12,571</td><td>£13,310</td><td>£14,068</td><td>£63,802</td></tr><tr><td>Profit After Tax      </td><td>£9,488</td><td>£9,832</td><td>£10,183</td><td>£10,781</td><td>£11,395</td><td>£51,679</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£17,376</td><td>£71,565</td></tr><tr><td>Net Return</td><td>£9,494</td><td>£20,332</td><td>£28,925</td><td>£35,722</td><td>£28,771</td><td>£123,244</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>