<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>£33,504</td><td>£34,007</td><td>£34,517</td><td>£35,380</td><td>£36,264</td><td>£173,671</td></tr><tr><td>Total Expenses</td><td>£21,438</td><td>£21,538</td><td>£21,630</td><td>£21,758</td><td>£21,889</td><td>£108,254</td></tr><tr><td>Profit Before Tax</td><td>£12,066</td><td>£12,468</td><td>£12,886</td><td>£13,621</td><td>£14,375</td><td>£65,417</td></tr><tr><td>Profit After Tax      </td><td>£9,774</td><td>£10,099</td><td>£10,438</td><td>£11,033</td><td>£11,643</td><td>£52,988</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£9,779</td><td>£20,100</td><td>£28,288</td><td>£34,787</td><td>£28,192</td><td>£121,145</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>