<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>£33,660</td><td>£34,165</td><td>£34,677</td><td>£35,544</td><td>£36,433</td><td>£174,480</td></tr><tr><td>Total Expenses</td><td>£21,293</td><td>£21,393</td><td>£21,485</td><td>£21,614</td><td>£21,745</td><td>£107,530</td></tr><tr><td>Profit Before Tax</td><td>£12,367</td><td>£12,772</td><td>£13,192</td><td>£13,930</td><td>£14,688</td><td>£66,949</td></tr><tr><td>Profit After Tax      </td><td>£10,018</td><td>£10,345</td><td>£10,686</td><td>£11,284</td><td>£11,897</td><td>£54,229</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£16,383</td><td>£67,475</td></tr><tr><td>Net Return</td><td>£10,023</td><td>£20,245</td><td>£28,357</td><td>£34,800</td><td>£28,280</td><td>£121,704</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>22%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>