<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>£36,300</td><td>£36,844</td><td>£37,397</td><td>£38,332</td><td>£39,290</td><td>£188,164</td></tr><tr><td>Total Expenses</td><td>£23,326</td><td>£23,431</td><td>£23,527</td><td>£23,662</td><td>£23,801</td><td>£117,747</td></tr><tr><td>Profit Before Tax</td><td>£12,974</td><td>£13,414</td><td>£13,870</td><td>£14,670</td><td>£15,490</td><td>£70,417</td></tr><tr><td>Profit After Tax      </td><td>£10,509</td><td>£10,865</td><td>£11,235</td><td>£11,883</td><td>£12,547</td><td>£57,038</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£10,514</td><td>£21,865</td><td>£30,870</td><td>£38,011</td><td>£30,750</td><td>£132,011</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>