<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>£35,400</td><td>£35,931</td><td>£36,470</td><td>£37,382</td><td>£38,316</td><td>£183,499</td></tr><tr><td>Total Expenses</td><td>£24,845</td><td>£24,948</td><td>£25,043</td><td>£25,176</td><td>£25,312</td><td>£125,324</td></tr><tr><td>Profit Before Tax</td><td>£10,555</td><td>£10,983</td><td>£11,427</td><td>£12,206</td><td>£13,004</td><td>£58,175</td></tr><tr><td>Profit After Tax      </td><td>£8,550</td><td>£8,896</td><td>£9,256</td><td>£9,887</td><td>£10,533</td><td>£47,122</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£8,556</td><td>£20,896</td><td>£30,676</td><td>£38,391</td><td>£30,391</td><td>£128,910</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</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>