<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>£33,492</td><td>£33,994</td><td>£34,504</td><td>£35,367</td><td>£36,251</td><td>£173,609</td></tr><tr><td>Total Expenses</td><td>£21,435</td><td>£21,535</td><td>£21,627</td><td>£21,755</td><td>£21,886</td><td>£108,240</td></tr><tr><td>Profit Before Tax</td><td>£12,057</td><td>£12,459</td><td>£12,877</td><td>£13,611</td><td>£14,365</td><td>£65,369</td></tr><tr><td>Profit After Tax      </td><td>£9,766</td><td>£10,092</td><td>£10,430</td><td>£11,025</td><td>£11,635</td><td>£52,949</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,999</td><td>£17,848</td><td>£23,751</td><td>£16,547</td><td>£68,150</td></tr><tr><td>Net Return</td><td>£9,771</td><td>£20,091</td><td>£28,279</td><td>£34,776</td><td>£28,182</td><td>£121,099</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>