<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>£53,100</td><td>£53,897</td><td>£54,705</td><td>£56,073</td><td>£57,474</td><td>£275,248</td></tr><tr><td>Total Expenses</td><td>£36,268</td><td>£36,397</td><td>£36,519</td><td>£36,698</td><td>£36,880</td><td>£182,762</td></tr><tr><td>Profit Before Tax</td><td>£16,833</td><td>£17,499</td><td>£18,186</td><td>£19,375</td><td>£20,594</td><td>£92,487</td></tr><tr><td>Profit After Tax      </td><td>£13,634</td><td>£14,174</td><td>£14,731</td><td>£15,694</td><td>£16,681</td><td>£74,914</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,000</td><td>£32,130</td><td>£42,756</td><td>£29,787</td><td>£122,683</td></tr><tr><td>Net Return</td><td>£13,643</td><td>£32,175</td><td>£46,861</td><td>£58,450</td><td>£46,468</td><td>£197,597</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>