<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>£33,072</td><td>£33,568</td><td>£34,072</td><td>£34,923</td><td>£35,796</td><td>£171,432</td></tr><tr><td>Total Expenses</td><td>£20,699</td><td>£20,761</td><td>£20,822</td><td>£20,917</td><td>£21,015</td><td>£104,215</td></tr><tr><td>Profit Before Tax</td><td>£12,373</td><td>£12,807</td><td>£13,250</td><td>£14,006</td><td>£14,781</td><td>£67,217</td></tr><tr><td>Profit After Tax      </td><td>£10,022</td><td>£10,374</td><td>£10,732</td><td>£11,345</td><td>£11,973</td><td>£54,446</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>£10,027</td><td>£20,874</td><td>£29,475</td><td>£36,286</td><td>£29,348</td><td>£126,010</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>