<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>£35,700</td><td>£36,235</td><td>£36,779</td><td>£37,699</td><td>£38,641</td><td>£185,054</td></tr><tr><td>Total Expenses</td><td>£22,462</td><td>£22,565</td><td>£22,661</td><td>£22,795</td><td>£22,931</td><td>£113,414</td></tr><tr><td>Profit Before Tax</td><td>£13,238</td><td>£13,670</td><td>£14,118</td><td>£14,904</td><td>£15,710</td><td>£71,640</td></tr><tr><td>Profit After Tax      </td><td>£10,723</td><td>£11,073</td><td>£11,436</td><td>£12,072</td><td>£12,725</td><td>£58,028</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£17,376</td><td>£71,565</td></tr><tr><td>Net Return</td><td>£10,728</td><td>£21,573</td><td>£30,178</td><td>£37,013</td><td>£30,100</td><td>£129,593</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>18%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>