<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>£31,500</td><td>£31,972</td><td>£32,452</td><td>£33,263</td><td>£34,095</td><td>£163,283</td></tr><tr><td>Total Expenses</td><td>£19,738</td><td>£19,797</td><td>£19,855</td><td>£19,947</td><td>£20,041</td><td>£99,378</td></tr><tr><td>Profit Before Tax</td><td>£11,763</td><td>£12,175</td><td>£12,597</td><td>£13,316</td><td>£14,054</td><td>£63,905</td></tr><tr><td>Profit After Tax      </td><td>£9,528</td><td>£9,862</td><td>£10,203</td><td>£10,786</td><td>£11,384</td><td>£51,763</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£9,533</td><td>£19,862</td><td>£28,053</td><td>£34,540</td><td>£27,932</td><td>£119,920</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>