<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>£32,976</td><td>£33,471</td><td>£33,973</td><td>£34,822</td><td>£35,693</td><td>£170,934</td></tr><tr><td>Total Expenses</td><td>£20,902</td><td>£21,002</td><td>£21,093</td><td>£21,220</td><td>£21,350</td><td>£105,567</td></tr><tr><td>Profit Before Tax</td><td>£12,074</td><td>£12,469</td><td>£12,880</td><td>£13,602</td><td>£14,343</td><td>£65,367</td></tr><tr><td>Profit After Tax      </td><td>£9,780</td><td>£10,100</td><td>£10,432</td><td>£11,018</td><td>£11,618</td><td>£52,947</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£16,052</td><td>£66,112</td></tr><tr><td>Net Return</td><td>£9,784</td><td>£19,800</td><td>£27,747</td><td>£34,059</td><td>£27,670</td><td>£119,059</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>18%</td><td>22%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>