<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>£42,960</td><td>£43,604</td><td>£44,258</td><td>£45,365</td><td>£46,499</td><td>£222,687</td></tr><tr><td>Total Expenses</td><td>£30,536</td><td>£30,613</td><td>£30,689</td><td>£30,810</td><td>£30,934</td><td>£153,581</td></tr><tr><td>Profit Before Tax</td><td>£12,424</td><td>£12,991</td><td>£13,570</td><td>£14,555</td><td>£15,565</td><td>£69,106</td></tr><tr><td>Profit After Tax      </td><td>£10,063</td><td>£10,523</td><td>£10,992</td><td>£11,790</td><td>£12,608</td><td>£55,976</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£10,071</td><td>£26,523</td><td>£39,552</td><td>£49,795</td><td>£39,085</td><td>£165,027</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>61%</td></tr></tbody></table></div></div></template></turbo-stream>