<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>£39,828</td><td>£40,425</td><td>£41,032</td><td>£42,058</td><td>£43,109</td><td>£206,452</td></tr><tr><td>Total Expenses</td><td>£27,701</td><td>£27,811</td><td>£27,912</td><td>£28,057</td><td>£28,205</td><td>£139,685</td></tr><tr><td>Profit Before Tax</td><td>£12,127</td><td>£12,615</td><td>£13,119</td><td>£14,001</td><td>£14,905</td><td>£66,767</td></tr><tr><td>Profit After Tax      </td><td>£9,823</td><td>£10,218</td><td>£10,627</td><td>£11,341</td><td>£12,073</td><td>£54,081</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,067</td><td>£22,340</td><td>£92,012</td></tr><tr><td>Net Return</td><td>£9,830</td><td>£23,718</td><td>£34,725</td><td>£43,408</td><td>£34,413</td><td>£146,093</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>