<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>£45,216</td><td>£45,894</td><td>£46,583</td><td>£47,747</td><td>£48,941</td><td>£234,381</td></tr><tr><td>Total Expenses</td><td>£35,157</td><td>£35,275</td><td>£35,385</td><td>£35,543</td><td>£35,705</td><td>£177,066</td></tr><tr><td>Profit Before Tax</td><td>£10,059</td><td>£10,619</td><td>£11,198</td><td>£12,204</td><td>£13,236</td><td>£57,315</td></tr><tr><td>Profit After Tax      </td><td>£8,148</td><td>£8,601</td><td>£9,070</td><td>£9,885</td><td>£10,721</td><td>£46,425</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,800</td><td>£31,773</td><td>£42,281</td><td>£29,456</td><td>£121,320</td></tr><tr><td>Net Return</td><td>£8,156</td><td>£26,402</td><td>£40,843</td><td>£52,166</td><td>£40,177</td><td>£167,745</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>