<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>£31,824</td><td>£32,301</td><td>£32,786</td><td>£33,606</td><td>£34,446</td><td>£164,962</td></tr><tr><td>Total Expenses</td><td>£20,466</td><td>£20,563</td><td>£20,653</td><td>£20,777</td><td>£20,903</td><td>£103,361</td></tr><tr><td>Profit Before Tax</td><td>£11,358</td><td>£11,738</td><td>£12,133</td><td>£12,829</td><td>£13,542</td><td>£61,601</td></tr><tr><td>Profit After Tax      </td><td>£9,200</td><td>£9,508</td><td>£9,828</td><td>£10,392</td><td>£10,969</td><td>£49,897</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>£9,205</td><td>£19,008</td><td>£26,786</td><td>£32,957</td><td>£26,690</td><td>£114,646</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>74%</td></tr></tbody></table></div></div></template></turbo-stream>