<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>£33,276</td><td>£33,775</td><td>£34,282</td><td>£35,139</td><td>£36,017</td><td>£172,489</td></tr><tr><td>Total Expenses</td><td>£22,059</td><td>£22,159</td><td>£22,250</td><td>£22,378</td><td>£22,508</td><td>£111,353</td></tr><tr><td>Profit Before Tax</td><td>£11,217</td><td>£11,617</td><td>£12,032</td><td>£12,761</td><td>£13,509</td><td>£61,136</td></tr><tr><td>Profit After Tax      </td><td>£9,086</td><td>£9,409</td><td>£9,746</td><td>£10,336</td><td>£10,942</td><td>£49,520</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£17,210</td><td>£70,883</td></tr><tr><td>Net Return</td><td>£9,091</td><td>£19,810</td><td>£28,310</td><td>£35,040</td><td>£28,153</td><td>£120,403</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>