<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>£44,844</td><td>£45,517</td><td>£46,199</td><td>£47,354</td><td>£48,538</td><td>£232,453</td></tr><tr><td>Total Expenses</td><td>£30,937</td><td>£31,055</td><td>£31,164</td><td>£31,321</td><td>£31,482</td><td>£155,960</td></tr><tr><td>Profit Before Tax</td><td>£13,907</td><td>£14,462</td><td>£15,035</td><td>£16,033</td><td>£17,056</td><td>£76,493</td></tr><tr><td>Profit After Tax      </td><td>£11,264</td><td>£11,714</td><td>£12,179</td><td>£12,987</td><td>£13,815</td><td>£61,959</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,200</td><td>£27,132</td><td>£36,105</td><td>£25,153</td><td>£103,599</td></tr><tr><td>Net Return</td><td>£11,272</td><td>£26,914</td><td>£39,311</td><td>£49,092</td><td>£38,969</td><td>£165,558</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>