<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>£44,964</td><td>£45,638</td><td>£46,323</td><td>£47,481</td><td>£48,668</td><td>£233,075</td></tr><tr><td>Total Expenses</td><td>£34,971</td><td>£35,089</td><td>£35,198</td><td>£35,356</td><td>£35,517</td><td>£176,131</td></tr><tr><td>Profit Before Tax</td><td>£9,993</td><td>£10,550</td><td>£11,125</td><td>£12,125</td><td>£13,151</td><td>£56,944</td></tr><tr><td>Profit After Tax      </td><td>£8,094</td><td>£8,545</td><td>£9,011</td><td>£9,821</td><td>£10,652</td><td>£46,124</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,700</td><td>£31,595</td><td>£42,044</td><td>£29,290</td><td>£120,638</td></tr><tr><td>Net Return</td><td>£8,103</td><td>£26,245</td><td>£40,606</td><td>£51,865</td><td>£39,943</td><td>£166,762</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>