<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>£27,996</td><td>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£145,120</td></tr><tr><td>Total Expenses</td><td>£16,170</td><td>£16,224</td><td>£16,277</td><td>£16,360</td><td>£16,444</td><td>£81,474</td></tr><tr><td>Profit Before Tax</td><td>£11,826</td><td>£12,192</td><td>£12,565</td><td>£13,204</td><td>£13,858</td><td>£63,645</td></tr><tr><td>Profit After Tax      </td><td>£9,579</td><td>£9,875</td><td>£10,178</td><td>£10,695</td><td>£11,225</td><td>£51,553</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£13,239</td><td>£54,526</td></tr><tr><td>Net Return</td><td>£9,583</td><td>£17,875</td><td>£24,458</td><td>£29,698</td><td>£24,464</td><td>£106,078</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>83%</td></tr></tbody></table></div></div></template></turbo-stream>