<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>£31,044</td><td>£31,510</td><td>£31,982</td><td>£32,782</td><td>£33,601</td><td>£160,919</td></tr><tr><td>Total Expenses</td><td>£19,209</td><td>£19,268</td><td>£19,326</td><td>£19,416</td><td>£19,509</td><td>£96,729</td></tr><tr><td>Profit Before Tax</td><td>£11,835</td><td>£12,241</td><td>£12,656</td><td>£13,366</td><td>£14,093</td><td>£64,191</td></tr><tr><td>Profit After Tax      </td><td>£9,586</td><td>£9,915</td><td>£10,252</td><td>£10,826</td><td>£11,415</td><td>£51,994</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>£9,591</td><td>£19,616</td><td>£27,566</td><td>£33,867</td><td>£27,467</td><td>£118,107</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>17%</td><td>21%</td><td>17%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>