<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>£46,380</td><td>£47,076</td><td>£47,782</td><td>£48,976</td><td>£50,201</td><td>£240,415</td></tr><tr><td>Total Expenses</td><td>£33,291</td><td>£33,373</td><td>£33,454</td><td>£33,584</td><td>£33,717</td><td>£167,419</td></tr><tr><td>Profit Before Tax</td><td>£13,089</td><td>£13,703</td><td>£14,328</td><td>£15,392</td><td>£16,484</td><td>£72,995</td></tr><tr><td>Profit After Tax      </td><td>£10,602</td><td>£11,099</td><td>£11,605</td><td>£12,468</td><td>£13,352</td><td>£59,126</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£10,611</td><td>£28,599</td><td>£42,843</td><td>£54,036</td><td>£42,311</td><td>£178,401</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>14%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>