<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>£46,548</td><td>£47,246</td><td>£47,955</td><td>£49,154</td><td>£50,383</td><td>£241,286</td></tr><tr><td>Total Expenses</td><td>£37,221</td><td>£37,341</td><td>£37,453</td><td>£37,614</td><td>£37,780</td><td>£187,409</td></tr><tr><td>Profit Before Tax</td><td>£9,327</td><td>£9,905</td><td>£10,502</td><td>£11,539</td><td>£12,603</td><td>£53,876</td></tr><tr><td>Profit After Tax      </td><td>£7,555</td><td>£8,023</td><td>£8,507</td><td>£9,347</td><td>£10,208</td><td>£43,640</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>£7,564</td><td>£27,024</td><td>£42,422</td><td>£54,478</td><td>£41,650</td><td>£173,138</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>13%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>