<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>£32,148</td><td>£32,630</td><td>£33,120</td><td>£33,948</td><td>£34,796</td><td>£166,642</td></tr><tr><td>Total Expenses</td><td>£20,656</td><td>£20,754</td><td>£20,844</td><td>£20,968</td><td>£21,096</td><td>£104,317</td></tr><tr><td>Profit Before Tax</td><td>£11,492</td><td>£11,876</td><td>£12,276</td><td>£12,979</td><td>£13,700</td><td>£62,325</td></tr><tr><td>Profit After Tax      </td><td>£9,309</td><td>£9,620</td><td>£9,943</td><td>£10,513</td><td>£11,097</td><td>£50,483</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,598</td><td>£17,133</td><td>£22,799</td><td>£15,883</td><td>£65,417</td></tr><tr><td>Net Return</td><td>£9,314</td><td>£19,218</td><td>£27,076</td><td>£33,312</td><td>£26,980</td><td>£115,900</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>