<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>£38,496</td><td>£39,073</td><td>£39,660</td><td>£40,651</td><td>£41,667</td><td>£199,547</td></tr><tr><td>Total Expenses</td><td>£25,959</td><td>£26,067</td><td>£26,166</td><td>£26,307</td><td>£26,452</td><td>£130,951</td></tr><tr><td>Profit Before Tax</td><td>£12,537</td><td>£13,007</td><td>£13,493</td><td>£14,344</td><td>£15,216</td><td>£68,596</td></tr><tr><td>Profit After Tax      </td><td>£10,155</td><td>£10,535</td><td>£10,930</td><td>£11,618</td><td>£12,325</td><td>£55,563</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£10,161</td><td>£23,036</td><td>£33,242</td><td>£41,310</td><td>£33,010</td><td>£140,759</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>