<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>£37,188</td><td>£37,746</td><td>£38,312</td><td>£39,270</td><td>£40,252</td><td>£192,767</td></tr><tr><td>Total Expenses</td><td>£23,576</td><td>£23,682</td><td>£23,779</td><td>£23,917</td><td>£24,058</td><td>£119,012</td></tr><tr><td>Profit Before Tax</td><td>£13,612</td><td>£14,064</td><td>£14,533</td><td>£15,353</td><td>£16,194</td><td>£73,756</td></tr><tr><td>Profit After Tax      </td><td>£11,026</td><td>£11,392</td><td>£11,771</td><td>£12,436</td><td>£13,117</td><td>£59,742</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,100</td><td>£19,814</td><td>£26,366</td><td>£18,369</td><td>£75,654</td></tr><tr><td>Net Return</td><td>£11,031</td><td>£22,492</td><td>£31,585</td><td>£38,802</td><td>£31,486</td><td>£135,396</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>33%</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>