<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>£50,796</td><td>£51,558</td><td>£52,331</td><td>£53,640</td><td>£54,981</td><td>£263,305</td></tr><tr><td>Total Expenses</td><td>£39,255</td><td>£39,381</td><td>£39,499</td><td>£39,672</td><td>£39,849</td><td>£197,655</td></tr><tr><td>Profit Before Tax</td><td>£11,541</td><td>£12,177</td><td>£12,832</td><td>£13,968</td><td>£15,132</td><td>£65,651</td></tr><tr><td>Profit After Tax      </td><td>£9,349</td><td>£9,863</td><td>£10,394</td><td>£11,314</td><td>£12,257</td><td>£53,177</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£9,359</td><td>£29,864</td><td>£46,094</td><td>£58,821</td><td>£45,353</td><td>£189,491</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>13%</td><td>17%</td><td>13%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>