<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>£31,044</td><td>£31,510</td><td>£31,982</td><td>£32,782</td><td>£33,601</td><td>£160,919</td></tr><tr><td>Total Expenses</td><td>£20,709</td><td>£20,806</td><td>£20,894</td><td>£21,016</td><td>£21,140</td><td>£104,566</td></tr><tr><td>Profit Before Tax</td><td>£10,335</td><td>£10,704</td><td>£11,088</td><td>£11,766</td><td>£12,461</td><td>£56,354</td></tr><tr><td>Profit After Tax      </td><td>£8,371</td><td>£8,670</td><td>£8,981</td><td>£9,530</td><td>£10,093</td><td>£45,646</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£16,052</td><td>£66,112</td></tr><tr><td>Net Return</td><td>£8,376</td><td>£18,370</td><td>£26,296</td><td>£32,571</td><td>£26,145</td><td>£111,759</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>