<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>£51,696</td><td>£52,471</td><td>£53,259</td><td>£54,590</td><td>£55,955</td><td>£267,971</td></tr><tr><td>Total Expenses</td><td>£41,062</td><td>£41,152</td><td>£41,241</td><td>£41,385</td><td>£41,532</td><td>£206,372</td></tr><tr><td>Profit Before Tax</td><td>£10,634</td><td>£11,319</td><td>£12,017</td><td>£13,205</td><td>£14,423</td><td>£61,599</td></tr><tr><td>Profit After Tax      </td><td>£8,613</td><td>£9,169</td><td>£9,734</td><td>£10,696</td><td>£11,683</td><td>£49,895</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£8,624</td><td>£31,169</td><td>£49,004</td><td>£62,954</td><td>£48,089</td><td>£199,840</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>13%</td><td>16%</td><td>13%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>