<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>£33,996</td><td>£34,506</td><td>£35,024</td><td>£35,899</td><td>£36,797</td><td>£176,221</td></tr><tr><td>Total Expenses</td><td>£21,487</td><td>£21,588</td><td>£21,681</td><td>£21,810</td><td>£21,943</td><td>£108,509</td></tr><tr><td>Profit Before Tax</td><td>£12,509</td><td>£12,918</td><td>£13,343</td><td>£14,089</td><td>£14,854</td><td>£67,712</td></tr><tr><td>Profit After Tax      </td><td>£10,132</td><td>£10,463</td><td>£10,808</td><td>£11,412</td><td>£12,032</td><td>£54,847</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>£10,137</td><td>£20,464</td><td>£28,658</td><td>£35,165</td><td>£28,580</td><td>£123,004</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>