<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>£54,516</td><td>£55,334</td><td>£56,164</td><td>£57,568</td><td>£59,007</td><td>£282,588</td></tr><tr><td>Total Expenses</td><td>£44,079</td><td>£44,173</td><td>£44,266</td><td>£44,417</td><td>£44,572</td><td>£221,508</td></tr><tr><td>Profit Before Tax</td><td>£10,437</td><td>£11,160</td><td>£11,897</td><td>£13,150</td><td>£14,435</td><td>£61,080</td></tr><tr><td>Profit After Tax      </td><td>£8,454</td><td>£9,040</td><td>£9,637</td><td>£10,652</td><td>£11,692</td><td>£49,475</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,700</td><td>£42,305</td><td>£56,296</td><td>£39,219</td><td>£161,532</td></tr><tr><td>Net Return</td><td>£8,466</td><td>£32,740</td><td>£51,942</td><td>£66,948</td><td>£50,912</td><td>£211,007</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>12%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>