<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>£30,600</td><td>£31,059</td><td>£31,525</td><td>£32,313</td><td>£33,121</td><td>£158,618</td></tr><tr><td>Total Expenses</td><td>£19,539</td><td>£19,635</td><td>£19,722</td><td>£19,843</td><td>£19,966</td><td>£98,705</td></tr><tr><td>Profit Before Tax</td><td>£11,061</td><td>£11,424</td><td>£11,803</td><td>£12,470</td><td>£13,155</td><td>£59,913</td></tr><tr><td>Profit After Tax      </td><td>£8,960</td><td>£9,254</td><td>£9,560</td><td>£10,101</td><td>£10,655</td><td>£48,529</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£8,964</td><td>£18,254</td><td>£25,625</td><td>£31,479</td><td>£25,549</td><td>£109,871</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>18%</td><td>22%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>