<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>£49,536</td><td>£50,279</td><td>£51,033</td><td>£52,309</td><td>£53,617</td><td>£256,774</td></tr><tr><td>Total Expenses</td><td>£38,324</td><td>£38,449</td><td>£38,565</td><td>£38,734</td><td>£38,908</td><td>£192,980</td></tr><tr><td>Profit Before Tax</td><td>£11,212</td><td>£11,831</td><td>£12,468</td><td>£13,575</td><td>£14,709</td><td>£63,794</td></tr><tr><td>Profit After Tax      </td><td>£9,082</td><td>£9,583</td><td>£10,099</td><td>£10,996</td><td>£11,914</td><td>£51,673</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,319</td><td>£32,269</td><td>£132,906</td></tr><tr><td>Net Return</td><td>£9,091</td><td>£29,083</td><td>£44,907</td><td>£57,315</td><td>£44,183</td><td>£184,580</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>16%</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>