<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>£30,600</td><td>£31,059</td><td>£31,525</td><td>£32,313</td><td>£33,121</td><td>£158,618</td></tr><tr><td>Total Expenses</td><td>£18,039</td><td>£18,097</td><td>£18,154</td><td>£18,243</td><td>£18,335</td><td>£90,868</td></tr><tr><td>Profit Before Tax</td><td>£12,561</td><td>£12,962</td><td>£13,371</td><td>£14,070</td><td>£14,786</td><td>£67,750</td></tr><tr><td>Profit After Tax      </td><td>£10,175</td><td>£10,499</td><td>£10,830</td><td>£11,396</td><td>£11,977</td><td>£54,877</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£10,179</td><td>£19,499</td><td>£26,896</td><td>£32,775</td><td>£26,870</td><td>£116,219</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>22%</td><td>18%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>