<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>£36,960</td><td>£37,514</td><td>£38,077</td><td>£39,029</td><td>£40,005</td><td>£191,585</td></tr><tr><td>Total Expenses</td><td>£23,714</td><td>£23,819</td><td>£23,917</td><td>£24,054</td><td>£24,194</td><td>£119,698</td></tr><tr><td>Profit Before Tax</td><td>£13,246</td><td>£13,695</td><td>£14,160</td><td>£14,975</td><td>£15,811</td><td>£71,887</td></tr><tr><td>Profit After Tax      </td><td>£10,729</td><td>£11,093</td><td>£11,470</td><td>£12,130</td><td>£12,807</td><td>£58,229</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,200</td><td>£19,992</td><td>£26,604</td><td>£18,534</td><td>£76,336</td></tr><tr><td>Net Return</td><td>£10,735</td><td>£22,293</td><td>£31,462</td><td>£38,734</td><td>£31,341</td><td>£134,565</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>32%</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>