<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>£48,264</td><td>£48,988</td><td>£49,723</td><td>£50,966</td><td>£52,240</td><td>£250,181</td></tr><tr><td>Total Expenses</td><td>£37,393</td><td>£37,515</td><td>£37,630</td><td>£37,796</td><td>£37,966</td><td>£188,299</td></tr><tr><td>Profit Before Tax</td><td>£10,871</td><td>£11,473</td><td>£12,093</td><td>£13,170</td><td>£14,274</td><td>£61,882</td></tr><tr><td>Profit After Tax      </td><td>£8,806</td><td>£9,293</td><td>£9,796</td><td>£10,668</td><td>£11,562</td><td>£50,124</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£8,815</td><td>£28,293</td><td>£43,711</td><td>£55,799</td><td>£43,004</td><td>£179,623</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>14%</td><td>17%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>