<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>£57,156</td><td>£58,013</td><td>£58,884</td><td>£60,356</td><td>£61,865</td><td>£296,273</td></tr><tr><td>Total Expenses</td><td>£43,912</td><td>£44,048</td><td>£44,176</td><td>£44,365</td><td>£44,559</td><td>£221,061</td></tr><tr><td>Profit Before Tax</td><td>£13,244</td><td>£13,965</td><td>£14,707</td><td>£15,990</td><td>£17,306</td><td>£75,212</td></tr><tr><td>Profit After Tax      </td><td>£10,727</td><td>£11,312</td><td>£11,913</td><td>£12,952</td><td>£14,018</td><td>£60,922</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,500</td><td>£40,163</td><td>£53,445</td><td>£37,234</td><td>£153,353</td></tr><tr><td>Net Return</td><td>£10,739</td><td>£33,812</td><td>£52,076</td><td>£66,398</td><td>£51,251</td><td>£214,275</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>