<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>£29,700</td><td>£30,145</td><td>£30,598</td><td>£31,363</td><td>£32,147</td><td>£153,953</td></tr><tr><td>Total Expenses</td><td>£19,397</td><td>£19,454</td><td>£19,509</td><td>£19,596</td><td>£19,685</td><td>£97,641</td></tr><tr><td>Profit Before Tax</td><td>£10,303</td><td>£10,692</td><td>£11,089</td><td>£11,767</td><td>£12,462</td><td>£56,312</td></tr><tr><td>Profit After Tax      </td><td>£8,346</td><td>£8,660</td><td>£8,982</td><td>£9,531</td><td>£10,094</td><td>£45,613</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£16,383</td><td>£67,475</td></tr><tr><td>Net Return</td><td>£8,351</td><td>£18,560</td><td>£26,653</td><td>£33,047</td><td>£26,477</td><td>£113,088</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>