<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>£32,640</td><td>£33,130</td><td>£33,627</td><td>£34,467</td><td>£35,329</td><td>£169,192</td></tr><tr><td>Total Expenses</td><td>£19,208</td><td>£19,269</td><td>£19,329</td><td>£19,424</td><td>£19,521</td><td>£96,752</td></tr><tr><td>Profit Before Tax</td><td>£13,432</td><td>£13,860</td><td>£14,297</td><td>£15,043</td><td>£15,808</td><td>£72,441</td></tr><tr><td>Profit After Tax      </td><td>£10,880</td><td>£11,227</td><td>£11,581</td><td>£12,185</td><td>£12,805</td><td>£58,677</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,803</td><td>£15,886</td><td>£65,431</td></tr><tr><td>Net Return</td><td>£10,885</td><td>£20,827</td><td>£28,717</td><td>£34,988</td><td>£28,691</td><td>£124,108</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>