<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>£28,476</td><td>£28,903</td><td>£29,337</td><td>£30,070</td><td>£30,822</td><td>£147,608</td></tr><tr><td>Total Expenses</td><td>£17,665</td><td>£17,721</td><td>£17,774</td><td>£17,858</td><td>£17,944</td><td>£88,962</td></tr><tr><td>Profit Before Tax</td><td>£10,811</td><td>£11,182</td><td>£11,562</td><td>£12,212</td><td>£12,878</td><td>£58,645</td></tr><tr><td>Profit After Tax      </td><td>£8,757</td><td>£9,058</td><td>£9,366</td><td>£9,892</td><td>£10,431</td><td>£47,503</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,900</td><td>£15,887</td><td>£21,141</td><td>£14,728</td><td>£60,660</td></tr><tr><td>Net Return</td><td>£8,761</td><td>£17,958</td><td>£25,252</td><td>£31,032</td><td>£25,159</td><td>£108,162</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>18%</td><td>22%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>