<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>£30,396</td><td>£30,852</td><td>£31,315</td><td>£32,098</td><td>£32,900</td><td>£157,560</td></tr><tr><td>Total Expenses</td><td>£18,823</td><td>£18,881</td><td>£18,937</td><td>£19,026</td><td>£19,117</td><td>£94,784</td></tr><tr><td>Profit Before Tax</td><td>£11,573</td><td>£11,971</td><td>£12,377</td><td>£13,071</td><td>£13,783</td><td>£62,776</td></tr><tr><td>Profit After Tax      </td><td>£9,374</td><td>£9,697</td><td>£10,026</td><td>£10,588</td><td>£11,164</td><td>£50,849</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£15,721</td><td>£64,749</td></tr><tr><td>Net Return</td><td>£9,379</td><td>£19,197</td><td>£26,983</td><td>£33,154</td><td>£26,885</td><td>£115,598</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>