<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>£31,188</td><td>£31,656</td><td>£32,131</td><td>£32,934</td><td>£33,757</td><td>£161,666</td></tr><tr><td>Total Expenses</td><td>£20,096</td><td>£20,193</td><td>£20,282</td><td>£20,404</td><td>£20,529</td><td>£101,503</td></tr><tr><td>Profit Before Tax</td><td>£11,092</td><td>£11,463</td><td>£11,849</td><td>£12,530</td><td>£13,229</td><td>£60,162</td></tr><tr><td>Profit After Tax      </td><td>£8,984</td><td>£9,285</td><td>£9,598</td><td>£10,149</td><td>£10,715</td><td>£48,732</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,310</td><td>£16,619</td><td>£22,114</td><td>£15,406</td><td>£63,454</td></tr><tr><td>Net Return</td><td>£8,989</td><td>£18,595</td><td>£26,216</td><td>£32,264</td><td>£26,122</td><td>£112,186</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>