<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>£35,100</td><td>£35,626</td><td>£36,161</td><td>£37,065</td><td>£37,992</td><td>£181,944</td></tr><tr><td>Total Expenses</td><td>£22,885</td><td>£22,987</td><td>£23,082</td><td>£23,214</td><td>£23,349</td><td>£115,516</td></tr><tr><td>Profit Before Tax</td><td>£12,216</td><td>£12,639</td><td>£13,079</td><td>£13,851</td><td>£14,642</td><td>£66,428</td></tr><tr><td>Profit After Tax      </td><td>£9,895</td><td>£10,238</td><td>£10,594</td><td>£11,219</td><td>£11,860</td><td>£53,806</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,800</td><td>£19,278</td><td>£25,654</td><td>£17,872</td><td>£73,610</td></tr><tr><td>Net Return</td><td>£9,900</td><td>£21,038</td><td>£29,872</td><td>£36,873</td><td>£29,732</td><td>£127,416</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>