<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>£36,852</td><td>£37,405</td><td>£37,966</td><td>£38,915</td><td>£39,888</td><td>£191,026</td></tr><tr><td>Total Expenses</td><td>£23,381</td><td>£23,487</td><td>£23,584</td><td>£23,721</td><td>£23,861</td><td>£118,033</td></tr><tr><td>Profit Before Tax</td><td>£13,471</td><td>£13,918</td><td>£14,382</td><td>£15,194</td><td>£16,027</td><td>£72,992</td></tr><tr><td>Profit After Tax      </td><td>£10,911</td><td>£11,274</td><td>£11,649</td><td>£12,307</td><td>£12,982</td><td>£59,124</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£18,203</td><td>£74,973</td></tr><tr><td>Net Return</td><td>£10,917</td><td>£22,274</td><td>£31,285</td><td>£38,436</td><td>£31,185</td><td>£134,097</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>