<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>£33,996</td><td>£34,506</td><td>£35,024</td><td>£35,899</td><td>£36,797</td><td>£176,221</td></tr><tr><td>Total Expenses</td><td>£19,987</td><td>£20,051</td><td>£20,113</td><td>£20,211</td><td>£20,311</td><td>£100,672</td></tr><tr><td>Profit Before Tax</td><td>£14,009</td><td>£14,455</td><td>£14,911</td><td>£15,688</td><td>£16,486</td><td>£75,549</td></tr><tr><td>Profit After Tax      </td><td>£11,347</td><td>£11,709</td><td>£12,078</td><td>£12,708</td><td>£13,353</td><td>£61,195</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£11,352</td><td>£21,709</td><td>£29,928</td><td>£36,461</td><td>£29,902</td><td>£129,352</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>18%</td><td>22%</td><td>18%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>