<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>£38,940</td><td>£39,524</td><td>£40,117</td><td>£41,120</td><td>£42,148</td><td>£201,849</td></tr><tr><td>Total Expenses</td><td>£27,130</td><td>£27,238</td><td>£27,338</td><td>£27,480</td><td>£27,626</td><td>£136,812</td></tr><tr><td>Profit Before Tax</td><td>£11,811</td><td>£12,286</td><td>£12,779</td><td>£13,640</td><td>£14,522</td><td>£65,037</td></tr><tr><td>Profit After Tax      </td><td>£9,567</td><td>£9,952</td><td>£10,351</td><td>£11,048</td><td>£11,763</td><td>£52,680</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,200</td><td>£23,562</td><td>£31,355</td><td>£21,844</td><td>£89,967</td></tr><tr><td>Net Return</td><td>£9,573</td><td>£23,152</td><td>£33,913</td><td>£42,403</td><td>£33,607</td><td>£142,647</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>