<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>£48,768</td><td>£49,500</td><td>£50,242</td><td>£51,498</td><td>£52,786</td><td>£252,793</td></tr><tr><td>Total Expenses</td><td>£37,765</td><td>£37,888</td><td>£38,003</td><td>£38,171</td><td>£38,342</td><td>£190,169</td></tr><tr><td>Profit Before Tax</td><td>£11,003</td><td>£11,612</td><td>£12,239</td><td>£13,327</td><td>£14,443</td><td>£62,624</td></tr><tr><td>Profit After Tax      </td><td>£8,913</td><td>£9,405</td><td>£9,913</td><td>£10,795</td><td>£11,699</td><td>£50,726</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,200</td><td>£34,272</td><td>£45,607</td><td>£31,773</td><td>£130,861</td></tr><tr><td>Net Return</td><td>£8,922</td><td>£28,606</td><td>£44,186</td><td>£56,402</td><td>£43,472</td><td>£181,587</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>