<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>£31,416</td><td>£31,887</td><td>£32,366</td><td>£33,175</td><td>£34,004</td><td>£162,848</td></tr><tr><td>Total Expenses</td><td>£21,551</td><td>£21,648</td><td>£21,737</td><td>£21,860</td><td>£21,985</td><td>£108,780</td></tr><tr><td>Profit Before Tax</td><td>£9,865</td><td>£10,239</td><td>£10,629</td><td>£11,315</td><td>£12,019</td><td>£54,067</td></tr><tr><td>Profit After Tax      </td><td>£7,991</td><td>£8,294</td><td>£8,609</td><td>£9,165</td><td>£9,735</td><td>£43,794</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£16,879</td><td>£69,520</td></tr><tr><td>Net Return</td><td>£7,996</td><td>£18,494</td><td>£26,816</td><td>£33,394</td><td>£26,615</td><td>£113,315</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</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>