<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>£33,252</td><td>£33,751</td><td>£34,257</td><td>£35,113</td><td>£35,991</td><td>£172,365</td></tr><tr><td>Total Expenses</td><td>£19,108</td><td>£19,171</td><td>£19,232</td><td>£19,328</td><td>£19,426</td><td>£96,264</td></tr><tr><td>Profit Before Tax</td><td>£14,144</td><td>£14,580</td><td>£15,025</td><td>£15,786</td><td>£16,565</td><td>£76,100</td></tr><tr><td>Profit After Tax      </td><td>£11,456</td><td>£11,810</td><td>£12,171</td><td>£12,786</td><td>£13,418</td><td>£61,641</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>£11,461</td><td>£21,310</td><td>£29,128</td><td>£35,352</td><td>£29,139</td><td>£126,390</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>14%</td><td>19%</td><td>23%</td><td>19%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>