<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>£30,084</td><td>£30,535</td><td>£30,993</td><td>£31,768</td><td>£32,562</td><td>£155,943</td></tr><tr><td>Total Expenses</td><td>£18,631</td><td>£18,688</td><td>£18,744</td><td>£18,832</td><td>£18,922</td><td>£93,818</td></tr><tr><td>Profit Before Tax</td><td>£11,453</td><td>£11,847</td><td>£12,249</td><td>£12,936</td><td>£13,640</td><td>£62,125</td></tr><tr><td>Profit After Tax      </td><td>£9,277</td><td>£9,596</td><td>£9,922</td><td>£10,478</td><td>£11,048</td><td>£50,321</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,328</td><td>£15,555</td><td>£64,068</td></tr><tr><td>Net Return</td><td>£9,282</td><td>£18,996</td><td>£26,701</td><td>£32,806</td><td>£26,604</td><td>£114,389</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>