<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>£39,528</td><td>£40,121</td><td>£40,723</td><td>£41,741</td><td>£42,784</td><td>£204,897</td></tr><tr><td>Total Expenses</td><td>£27,510</td><td>£27,619</td><td>£27,721</td><td>£27,864</td><td>£28,011</td><td>£138,725</td></tr><tr><td>Profit Before Tax</td><td>£12,018</td><td>£12,502</td><td>£13,002</td><td>£13,877</td><td>£14,773</td><td>£66,172</td></tr><tr><td>Profit After Tax      </td><td>£9,735</td><td>£10,126</td><td>£10,532</td><td>£11,240</td><td>£11,966</td><td>£53,599</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,400</td><td>£23,919</td><td>£31,830</td><td>£22,175</td><td>£91,330</td></tr><tr><td>Net Return</td><td>£9,741</td><td>£23,526</td><td>£34,451</td><td>£43,070</td><td>£34,141</td><td>£144,929</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>