<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>£34,560</td><td>£35,078</td><td>£35,605</td><td>£36,495</td><td>£37,407</td><td>£179,145</td></tr><tr><td>Total Expenses</td><td>£22,831</td><td>£22,932</td><td>£23,026</td><td>£23,157</td><td>£23,291</td><td>£115,236</td></tr><tr><td>Profit Before Tax</td><td>£11,730</td><td>£12,146</td><td>£12,579</td><td>£13,338</td><td>£14,116</td><td>£63,908</td></tr><tr><td>Profit After Tax      </td><td>£9,501</td><td>£9,838</td><td>£10,189</td><td>£10,804</td><td>£11,434</td><td>£51,766</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,800</td><td>£19,278</td><td>£25,654</td><td>£17,872</td><td>£73,610</td></tr><tr><td>Net Return</td><td>£9,506</td><td>£20,638</td><td>£29,467</td><td>£36,457</td><td>£29,306</td><td>£125,375</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</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>