<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>£33,636</td><td>£34,141</td><td>£34,653</td><td>£35,519</td><td>£36,407</td><td>£174,355</td></tr><tr><td>Total Expenses</td><td>£22,931</td><td>£23,032</td><td>£23,124</td><td>£23,252</td><td>£23,384</td><td>£115,723</td></tr><tr><td>Profit Before Tax</td><td>£10,705</td><td>£11,109</td><td>£11,529</td><td>£12,267</td><td>£13,023</td><td>£58,633</td></tr><tr><td>Profit After Tax      </td><td>£8,671</td><td>£8,998</td><td>£9,338</td><td>£9,936</td><td>£10,549</td><td>£47,492</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,920</td><td>£19,492</td><td>£25,939</td><td>£18,071</td><td>£74,427</td></tr><tr><td>Net Return</td><td>£8,676</td><td>£19,918</td><td>£28,831</td><td>£35,875</td><td>£28,620</td><td>£121,920</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>