<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>£41,652</td><td>£42,277</td><td>£42,911</td><td>£43,984</td><td>£45,083</td><td>£215,907</td></tr><tr><td>Total Expenses</td><td>£32,014</td><td>£32,089</td><td>£32,163</td><td>£32,280</td><td>£32,401</td><td>£160,947</td></tr><tr><td>Profit Before Tax</td><td>£9,638</td><td>£10,188</td><td>£10,748</td><td>£11,703</td><td>£12,682</td><td>£54,960</td></tr><tr><td>Profit After Tax      </td><td>£7,807</td><td>£8,252</td><td>£8,706</td><td>£9,480</td><td>£10,273</td><td>£44,518</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£7,815</td><td>£25,252</td><td>£39,051</td><td>£49,861</td><td>£38,405</td><td>£160,385</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>