<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>£37,380</td><td>£37,941</td><td>£38,510</td><td>£39,473</td><td>£40,459</td><td>£193,762</td></tr><tr><td>Total Expenses</td><td>£24,239</td><td>£24,345</td><td>£24,443</td><td>£24,581</td><td>£24,722</td><td>£122,329</td></tr><tr><td>Profit Before Tax</td><td>£13,141</td><td>£13,596</td><td>£14,067</td><td>£14,892</td><td>£15,737</td><td>£71,434</td></tr><tr><td>Profit After Tax      </td><td>£10,645</td><td>£11,013</td><td>£11,394</td><td>£12,062</td><td>£12,747</td><td>£57,861</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£19,031</td><td>£78,381</td></tr><tr><td>Net Return</td><td>£10,650</td><td>£22,513</td><td>£31,922</td><td>£39,379</td><td>£31,778</td><td>£136,242</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>