<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>£42,780</td><td>£43,422</td><td>£44,073</td><td>£45,175</td><td>£46,304</td><td>£221,754</td></tr><tr><td>Total Expenses</td><td>£29,605</td><td>£29,719</td><td>£29,825</td><td>£29,977</td><td>£30,133</td><td>£149,259</td></tr><tr><td>Profit Before Tax</td><td>£13,175</td><td>£13,703</td><td>£14,248</td><td>£15,198</td><td>£16,171</td><td>£72,495</td></tr><tr><td>Profit After Tax      </td><td>£10,672</td><td>£11,099</td><td>£11,541</td><td>£12,310</td><td>£13,099</td><td>£58,721</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£23,995</td><td>£98,828</td></tr><tr><td>Net Return</td><td>£10,679</td><td>£25,599</td><td>£37,424</td><td>£46,753</td><td>£37,094</td><td>£157,548</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>