<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>£27,516</td><td>£27,929</td><td>£28,348</td><td>£29,056</td><td>£29,783</td><td>£142,632</td></tr><tr><td>Total Expenses</td><td>£17,087</td><td>£17,141</td><td>£17,193</td><td>£17,274</td><td>£17,357</td><td>£86,052</td></tr><tr><td>Profit Before Tax</td><td>£10,429</td><td>£10,788</td><td>£11,155</td><td>£11,782</td><td>£12,425</td><td>£56,580</td></tr><tr><td>Profit After Tax      </td><td>£8,448</td><td>£8,738</td><td>£9,035</td><td>£9,544</td><td>£10,065</td><td>£45,830</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£14,232</td><td>£58,615</td></tr><tr><td>Net Return</td><td>£8,452</td><td>£17,338</td><td>£24,387</td><td>£29,972</td><td>£24,296</td><td>£104,445</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>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>