<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>£33,948</td><td>£34,457</td><td>£34,974</td><td>£35,848</td><td>£36,745</td><td>£175,972</td></tr><tr><td>Total Expenses</td><td>£19,500</td><td>£19,563</td><td>£19,625</td><td>£19,723</td><td>£19,823</td><td>£98,234</td></tr><tr><td>Profit Before Tax</td><td>£14,448</td><td>£14,894</td><td>£15,349</td><td>£16,126</td><td>£16,921</td><td>£77,738</td></tr><tr><td>Profit After Tax      </td><td>£11,703</td><td>£12,064</td><td>£12,433</td><td>£13,062</td><td>£13,706</td><td>£62,968</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>£11,708</td><td>£21,764</td><td>£29,747</td><td>£36,103</td><td>£29,758</td><td>£129,080</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>