<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>£37,404</td><td>£37,965</td><td>£38,535</td><td>£39,498</td><td>£40,485</td><td>£193,887</td></tr><tr><td>Total Expenses</td><td>£23,437</td><td>£23,543</td><td>£23,641</td><td>£23,779</td><td>£23,920</td><td>£118,319</td></tr><tr><td>Profit Before Tax</td><td>£13,967</td><td>£14,422</td><td>£14,894</td><td>£15,719</td><td>£16,565</td><td>£75,568</td></tr><tr><td>Profit After Tax      </td><td>£11,314</td><td>£11,682</td><td>£12,064</td><td>£12,732</td><td>£13,418</td><td>£61,210</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£11,319</td><td>£22,682</td><td>£31,699</td><td>£38,861</td><td>£31,621</td><td>£136,182</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>