<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>£32,952</td><td>£33,446</td><td>£33,948</td><td>£34,797</td><td>£35,667</td><td>£170,810</td></tr><tr><td>Total Expenses</td><td>£22,509</td><td>£22,608</td><td>£22,699</td><td>£22,826</td><td>£22,956</td><td>£113,598</td></tr><tr><td>Profit Before Tax</td><td>£10,443</td><td>£10,838</td><td>£11,249</td><td>£11,971</td><td>£12,711</td><td>£57,211</td></tr><tr><td>Profit After Tax      </td><td>£8,459</td><td>£8,779</td><td>£9,111</td><td>£9,696</td><td>£10,296</td><td>£46,341</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£17,707</td><td>£72,928</td></tr><tr><td>Net Return</td><td>£8,464</td><td>£19,479</td><td>£28,211</td><td>£35,112</td><td>£28,002</td><td>£119,269</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>26%</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>