<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>£36,348</td><td>£36,893</td><td>£37,447</td><td>£38,383</td><td>£39,342</td><td>£188,413</td></tr><tr><td>Total Expenses</td><td>£24,618</td><td>£24,723</td><td>£24,819</td><td>£24,954</td><td>£25,093</td><td>£124,207</td></tr><tr><td>Profit Before Tax</td><td>£11,730</td><td>£12,171</td><td>£12,628</td><td>£13,428</td><td>£14,249</td><td>£64,206</td></tr><tr><td>Profit After Tax      </td><td>£9,501</td><td>£9,858</td><td>£10,228</td><td>£10,877</td><td>£11,542</td><td>£52,007</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£19,527</td><td>£80,425</td></tr><tr><td>Net Return</td><td>£9,507</td><td>£21,658</td><td>£31,292</td><td>£38,906</td><td>£31,069</td><td>£132,432</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>