<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>£55,884</td><td>£56,722</td><td>£57,573</td><td>£59,012</td><td>£60,488</td><td>£289,680</td></tr><tr><td>Total Expenses</td><td>£42,981</td><td>£43,115</td><td>£43,241</td><td>£43,427</td><td>£43,617</td><td>£216,380</td></tr><tr><td>Profit Before Tax</td><td>£12,903</td><td>£13,608</td><td>£14,332</td><td>£15,586</td><td>£16,871</td><td>£73,300</td></tr><tr><td>Profit After Tax      </td><td>£10,452</td><td>£11,022</td><td>£11,609</td><td>£12,625</td><td>£13,665</td><td>£59,373</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£10,463</td><td>£33,022</td><td>£50,880</td><td>£64,882</td><td>£50,072</td><td>£209,318</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>