<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>£35,976</td><td>£36,516</td><td>£37,063</td><td>£37,990</td><td>£38,940</td><td>£186,485</td></tr><tr><td>Total Expenses</td><td>£22,618</td><td>£22,722</td><td>£22,818</td><td>£22,952</td><td>£23,090</td><td>£114,201</td></tr><tr><td>Profit Before Tax</td><td>£13,358</td><td>£13,794</td><td>£14,245</td><td>£15,038</td><td>£15,850</td><td>£72,284</td></tr><tr><td>Profit After Tax      </td><td>£10,820</td><td>£11,173</td><td>£11,539</td><td>£12,180</td><td>£12,838</td><td>£58,550</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,580</td><td>£18,885</td><td>£25,131</td><td>£17,508</td><td>£72,110</td></tr><tr><td>Net Return</td><td>£10,825</td><td>£21,753</td><td>£30,424</td><td>£37,312</td><td>£30,346</td><td>£130,660</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>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>13%</td><td>18%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>