<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>£28,896</td><td>£29,329</td><td>£29,769</td><td>£30,514</td><td>£31,276</td><td>£149,785</td></tr><tr><td>Total Expenses</td><td>£17,064</td><td>£17,120</td><td>£17,174</td><td>£17,259</td><td>£17,346</td><td>£85,963</td></tr><tr><td>Profit Before Tax</td><td>£11,832</td><td>£12,210</td><td>£12,595</td><td>£13,255</td><td>£13,931</td><td>£63,822</td></tr><tr><td>Profit After Tax      </td><td>£9,584</td><td>£9,890</td><td>£10,202</td><td>£10,736</td><td>£11,284</td><td>£51,696</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,190</td><td>£14,066</td><td>£57,933</td></tr><tr><td>Net Return</td><td>£9,588</td><td>£18,390</td><td>£25,375</td><td>£30,927</td><td>£25,350</td><td>£109,629</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>13%</td><td>18%</td><td>23%</td><td>18%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>