<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>£41,304</td><td>£41,924</td><td>£42,552</td><td>£43,616</td><td>£44,707</td><td>£214,103</td></tr><tr><td>Total Expenses</td><td>£28,653</td><td>£28,765</td><td>£28,869</td><td>£29,017</td><td>£29,169</td><td>£144,472</td></tr><tr><td>Profit Before Tax</td><td>£12,651</td><td>£13,159</td><td>£13,684</td><td>£14,599</td><td>£15,538</td><td>£69,631</td></tr><tr><td>Profit After Tax      </td><td>£10,247</td><td>£10,659</td><td>£11,084</td><td>£11,825</td><td>£12,586</td><td>£56,401</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£10,254</td><td>£24,659</td><td>£36,074</td><td>£45,080</td><td>£35,753</td><td>£151,821</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>