<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>£45,600</td><td>£46,284</td><td>£46,978</td><td>£48,153</td><td>£49,357</td><td>£236,372</td></tr><tr><td>Total Expenses</td><td>£30,800</td><td>£30,881</td><td>£30,961</td><td>£31,088</td><td>£31,220</td><td>£154,949</td></tr><tr><td>Profit Before Tax</td><td>£14,800</td><td>£15,403</td><td>£16,018</td><td>£17,064</td><td>£18,137</td><td>£81,422</td></tr><tr><td>Profit After Tax      </td><td>£11,988</td><td>£12,477</td><td>£12,974</td><td>£13,822</td><td>£14,691</td><td>£65,952</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£11,996</td><td>£28,477</td><td>£41,535</td><td>£51,828</td><td>£41,168</td><td>£175,003</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>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>