<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>£45,720</td><td>£46,406</td><td>£47,102</td><td>£48,279</td><td>£49,486</td><td>£236,994</td></tr><tr><td>Total Expenses</td><td>£35,529</td><td>£35,648</td><td>£35,759</td><td>£35,918</td><td>£36,082</td><td>£178,936</td></tr><tr><td>Profit Before Tax</td><td>£10,191</td><td>£10,758</td><td>£11,343</td><td>£12,361</td><td>£13,405</td><td>£58,058</td></tr><tr><td>Profit After Tax      </td><td>£8,254</td><td>£8,714</td><td>£9,188</td><td>£10,013</td><td>£10,858</td><td>£47,027</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,000</td><td>£32,130</td><td>£42,756</td><td>£29,787</td><td>£122,683</td></tr><tr><td>Net Return</td><td>£8,263</td><td>£26,714</td><td>£41,318</td><td>£52,769</td><td>£40,645</td><td>£169,709</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>