<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>£33,000</td><td>£33,495</td><td>£33,997</td><td>£34,847</td><td>£35,719</td><td>£171,058</td></tr><tr><td>Total Expenses</td><td>£23,105</td><td>£23,167</td><td>£23,227</td><td>£23,323</td><td>£23,421</td><td>£116,243</td></tr><tr><td>Profit Before Tax</td><td>£9,895</td><td>£10,328</td><td>£10,770</td><td>£11,524</td><td>£12,298</td><td>£54,815</td></tr><tr><td>Profit After Tax      </td><td>£8,015</td><td>£8,366</td><td>£8,724</td><td>£9,335</td><td>£9,961</td><td>£44,400</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£8,021</td><td>£20,366</td><td>£30,144</td><td>£37,839</td><td>£29,819</td><td>£126,189</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>