<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>£34,632</td><td>£35,151</td><td>£35,679</td><td>£36,571</td><td>£37,485</td><td>£179,518</td></tr><tr><td>Total Expenses</td><td>£24,716</td><td>£24,781</td><td>£24,844</td><td>£24,943</td><td>£25,045</td><td>£124,328</td></tr><tr><td>Profit Before Tax</td><td>£9,916</td><td>£10,371</td><td>£10,835</td><td>£11,628</td><td>£12,440</td><td>£55,189</td></tr><tr><td>Profit After Tax      </td><td>£8,032</td><td>£8,400</td><td>£8,777</td><td>£9,418</td><td>£10,076</td><td>£44,703</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,900</td><td>£23,027</td><td>£30,642</td><td>£21,347</td><td>£87,923</td></tr><tr><td>Net Return</td><td>£8,038</td><td>£21,301</td><td>£31,803</td><td>£40,060</td><td>£31,423</td><td>£132,626</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>