<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>£32,304</td><td>£32,789</td><td>£33,280</td><td>£34,112</td><td>£34,965</td><td>£167,451</td></tr><tr><td>Total Expenses</td><td>£20,514</td><td>£20,612</td><td>£20,702</td><td>£20,827</td><td>£20,955</td><td>£103,610</td></tr><tr><td>Profit Before Tax</td><td>£11,790</td><td>£12,177</td><td>£12,578</td><td>£13,285</td><td>£14,010</td><td>£63,841</td></tr><tr><td>Profit After Tax      </td><td>£9,550</td><td>£9,863</td><td>£10,188</td><td>£10,761</td><td>£11,348</td><td>£51,711</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£9,555</td><td>£19,363</td><td>£27,146</td><td>£33,327</td><td>£27,069</td><td>£116,460</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>