<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>£35,508</td><td>£36,041</td><td>£36,581</td><td>£37,496</td><td>£38,433</td><td>£184,059</td></tr><tr><td>Total Expenses</td><td>£22,604</td><td>£22,707</td><td>£22,802</td><td>£22,935</td><td>£23,072</td><td>£114,119</td></tr><tr><td>Profit Before Tax</td><td>£12,904</td><td>£13,334</td><td>£13,779</td><td>£14,561</td><td>£15,362</td><td>£69,940</td></tr><tr><td>Profit After Tax      </td><td>£10,453</td><td>£10,800</td><td>£11,161</td><td>£11,794</td><td>£12,443</td><td>£56,651</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£17,541</td><td>£72,246</td></tr><tr><td>Net Return</td><td>£10,458</td><td>£21,400</td><td>£30,082</td><td>£36,973</td><td>£29,984</td><td>£128,898</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>