<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>£31,224</td><td>£31,692</td><td>£32,168</td><td>£32,972</td><td>£33,796</td><td>£161,852</td></tr><tr><td>Total Expenses</td><td>£20,116</td><td>£20,213</td><td>£20,301</td><td>£20,424</td><td>£20,549</td><td>£101,602</td></tr><tr><td>Profit Before Tax</td><td>£11,108</td><td>£11,480</td><td>£11,866</td><td>£12,548</td><td>£13,248</td><td>£60,250</td></tr><tr><td>Profit After Tax      </td><td>£8,998</td><td>£9,298</td><td>£9,612</td><td>£10,164</td><td>£10,731</td><td>£48,803</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,320</td><td>£16,636</td><td>£22,138</td><td>£15,423</td><td>£63,522</td></tr><tr><td>Net Return</td><td>£9,002</td><td>£18,619</td><td>£26,248</td><td>£32,302</td><td>£26,154</td><td>£112,325</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>