<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>£38,496</td><td>£39,073</td><td>£39,660</td><td>£40,651</td><td>£41,667</td><td>£199,547</td></tr><tr><td>Total Expenses</td><td>£26,870</td><td>£26,941</td><td>£27,010</td><td>£27,119</td><td>£27,231</td><td>£135,172</td></tr><tr><td>Profit Before Tax</td><td>£11,626</td><td>£12,133</td><td>£12,650</td><td>£13,532</td><td>£14,436</td><td>£64,376</td></tr><tr><td>Profit After Tax      </td><td>£9,417</td><td>£9,827</td><td>£10,246</td><td>£10,961</td><td>£11,693</td><td>£52,144</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,999</td><td>£24,988</td><td>£33,253</td><td>£23,166</td><td>£95,413</td></tr><tr><td>Net Return</td><td>£9,424</td><td>£23,827</td><td>£35,235</td><td>£44,213</td><td>£34,859</td><td>£147,557</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>