<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>£35,424</td><td>£35,955</td><td>£36,495</td><td>£37,407</td><td>£38,342</td><td>£183,623</td></tr><tr><td>Total Expenses</td><td>£23,078</td><td>£23,181</td><td>£23,276</td><td>£23,409</td><td>£23,545</td><td>£116,489</td></tr><tr><td>Profit Before Tax</td><td>£12,346</td><td>£12,774</td><td>£13,219</td><td>£13,998</td><td>£14,797</td><td>£67,135</td></tr><tr><td>Profit After Tax      </td><td>£10,000</td><td>£10,347</td><td>£10,707</td><td>£11,338</td><td>£11,986</td><td>£54,379</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,891</td><td>£18,038</td><td>£74,291</td></tr><tr><td>Net Return</td><td>£10,006</td><td>£21,247</td><td>£30,164</td><td>£37,230</td><td>£30,023</td><td>£128,670</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>