<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>£30,156</td><td>£30,608</td><td>£31,067</td><td>£31,844</td><td>£32,640</td><td>£156,316</td></tr><tr><td>Total Expenses</td><td>£19,494</td><td>£19,590</td><td>£19,676</td><td>£19,796</td><td>£19,918</td><td>£98,475</td></tr><tr><td>Profit Before Tax</td><td>£10,662</td><td>£11,019</td><td>£11,391</td><td>£12,048</td><td>£12,722</td><td>£57,842</td></tr><tr><td>Profit After Tax      </td><td>£8,636</td><td>£8,925</td><td>£9,227</td><td>£9,759</td><td>£10,305</td><td>£46,852</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£8,640</td><td>£17,925</td><td>£25,292</td><td>£31,137</td><td>£25,198</td><td>£108,193</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>