<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>£52,320</td><td>£53,105</td><td>£53,901</td><td>£55,249</td><td>£56,630</td><td>£271,205</td></tr><tr><td>Total Expenses</td><td>£40,372</td><td>£40,501</td><td>£40,621</td><td>£40,798</td><td>£40,979</td><td>£203,271</td></tr><tr><td>Profit Before Tax</td><td>£11,948</td><td>£12,604</td><td>£13,280</td><td>£14,451</td><td>£15,651</td><td>£67,934</td></tr><tr><td>Profit After Tax      </td><td>£9,678</td><td>£10,209</td><td>£10,757</td><td>£11,705</td><td>£12,678</td><td>£55,027</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,600</td><td>£36,771</td><td>£48,932</td><td>£34,089</td><td>£140,403</td></tr><tr><td>Net Return</td><td>£9,688</td><td>£30,810</td><td>£47,528</td><td>£60,637</td><td>£46,767</td><td>£195,430</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>