<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>£46,248</td><td>£46,942</td><td>£47,646</td><td>£48,837</td><td>£50,058</td><td>£239,730</td></tr><tr><td>Total Expenses</td><td>£34,887</td><td>£34,969</td><td>£35,049</td><td>£35,179</td><td>£35,312</td><td>£175,395</td></tr><tr><td>Profit Before Tax</td><td>£11,361</td><td>£11,973</td><td>£12,597</td><td>£13,658</td><td>£14,746</td><td>£64,336</td></tr><tr><td>Profit After Tax      </td><td>£9,203</td><td>£9,698</td><td>£10,203</td><td>£11,063</td><td>£11,945</td><td>£52,112</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£30,614</td><td>£126,091</td></tr><tr><td>Net Return</td><td>£9,212</td><td>£28,198</td><td>£43,226</td><td>£55,007</td><td>£42,559</td><td>£178,202</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>