<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>£28,980</td><td>£29,415</td><td>£29,856</td><td>£30,602</td><td>£31,367</td><td>£150,220</td></tr><tr><td>Total Expenses</td><td>£18,681</td><td>£18,737</td><td>£18,791</td><td>£18,877</td><td>£18,964</td><td>£94,050</td></tr><tr><td>Profit Before Tax</td><td>£10,299</td><td>£10,678</td><td>£11,064</td><td>£11,726</td><td>£12,404</td><td>£56,170</td></tr><tr><td>Profit After Tax      </td><td>£8,342</td><td>£8,649</td><td>£8,962</td><td>£9,498</td><td>£10,047</td><td>£45,498</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£8,347</td><td>£18,149</td><td>£25,920</td><td>£32,064</td><td>£25,768</td><td>£110,247</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>