<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>£34,980</td><td>£35,505</td><td>£36,037</td><td>£36,938</td><td>£37,862</td><td>£181,322</td></tr><tr><td>Total Expenses</td><td>£22,551</td><td>£22,653</td><td>£22,747</td><td>£22,879</td><td>£23,014</td><td>£113,845</td></tr><tr><td>Profit Before Tax</td><td>£12,429</td><td>£12,851</td><td>£13,290</td><td>£14,059</td><td>£14,847</td><td>£67,477</td></tr><tr><td>Profit After Tax      </td><td>£10,068</td><td>£10,410</td><td>£10,765</td><td>£11,388</td><td>£12,026</td><td>£54,656</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£17,541</td><td>£72,246</td></tr><tr><td>Net Return</td><td>£10,073</td><td>£21,010</td><td>£29,686</td><td>£36,566</td><td>£29,567</td><td>£126,902</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>