<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>£34,791</td><td>£34,911</td><td>£35,022</td><td>£35,184</td><td>£35,349</td><td>£175,256</td></tr><tr><td>Profit Before Tax</td><td>£11,589</td><td>£12,165</td><td>£12,760</td><td>£13,793</td><td>£14,852</td><td>£65,158</td></tr><tr><td>Profit After Tax      </td><td>£9,387</td><td>£9,854</td><td>£10,335</td><td>£11,172</td><td>£12,030</td><td>£52,778</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>£9,396</td><td>£27,354</td><td>£41,573</td><td>£52,741</td><td>£40,990</td><td>£172,053</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>