<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>£30,396</td><td>£30,852</td><td>£31,315</td><td>£32,098</td><td>£32,900</td><td>£157,560</td></tr><tr><td>Total Expenses</td><td>£20,323</td><td>£20,418</td><td>£20,506</td><td>£20,626</td><td>£20,749</td><td>£102,621</td></tr><tr><td>Profit Before Tax</td><td>£10,073</td><td>£10,434</td><td>£10,809</td><td>£11,472</td><td>£12,151</td><td>£54,939</td></tr><tr><td>Profit After Tax      </td><td>£8,159</td><td>£8,451</td><td>£8,755</td><td>£9,292</td><td>£9,843</td><td>£44,501</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>£8,164</td><td>£17,951</td><td>£25,713</td><td>£31,858</td><td>£25,563</td><td>£109,250</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>