<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>£43,404</td><td>£44,055</td><td>£44,716</td><td>£45,834</td><td>£46,980</td><td>£224,988</td></tr><tr><td>Total Expenses</td><td>£29,776</td><td>£29,854</td><td>£29,930</td><td>£30,052</td><td>£30,177</td><td>£149,789</td></tr><tr><td>Profit Before Tax</td><td>£13,628</td><td>£14,201</td><td>£14,786</td><td>£15,782</td><td>£16,802</td><td>£75,199</td></tr><tr><td>Profit After Tax      </td><td>£11,039</td><td>£11,503</td><td>£11,977</td><td>£12,783</td><td>£13,610</td><td>£60,911</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£25,650</td><td>£105,643</td></tr><tr><td>Net Return</td><td>£11,046</td><td>£27,003</td><td>£39,644</td><td>£49,601</td><td>£39,260</td><td>£166,555</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>