<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>£31,152</td><td>£31,619</td><td>£32,094</td><td>£32,896</td><td>£33,718</td><td>£161,479</td></tr><tr><td>Total Expenses</td><td>£20,077</td><td>£20,173</td><td>£20,262</td><td>£20,384</td><td>£20,509</td><td>£101,404</td></tr><tr><td>Profit Before Tax</td><td>£11,075</td><td>£11,446</td><td>£11,832</td><td>£12,512</td><td>£13,210</td><td>£60,075</td></tr><tr><td>Profit After Tax      </td><td>£8,971</td><td>£9,271</td><td>£9,584</td><td>£10,135</td><td>£10,700</td><td>£48,661</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£15,390</td><td>£63,386</td></tr><tr><td>Net Return</td><td>£8,976</td><td>£18,571</td><td>£26,184</td><td>£32,226</td><td>£26,090</td><td>£112,047</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>