<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>£32,004</td><td>£32,484</td><td>£32,971</td><td>£33,796</td><td>£34,640</td><td>£165,895</td></tr><tr><td>Total Expenses</td><td>£19,788</td><td>£19,848</td><td>£19,907</td><td>£20,000</td><td>£20,095</td><td>£99,639</td></tr><tr><td>Profit Before Tax</td><td>£12,216</td><td>£12,636</td><td>£13,064</td><td>£13,795</td><td>£14,545</td><td>£66,256</td></tr><tr><td>Profit After Tax      </td><td>£9,895</td><td>£10,235</td><td>£10,582</td><td>£11,174</td><td>£11,782</td><td>£53,667</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,753</td><td>£16,548</td><td>£68,157</td></tr><tr><td>Net Return</td><td>£9,900</td><td>£20,235</td><td>£28,432</td><td>£34,928</td><td>£28,330</td><td>£121,824</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>