<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>£58,776</td><td>£59,658</td><td>£60,553</td><td>£62,066</td><td>£63,618</td><td>£304,670</td></tr><tr><td>Total Expenses</td><td>£49,898</td><td>£50,036</td><td>£50,167</td><td>£50,360</td><td>£50,558</td><td>£251,019</td></tr><tr><td>Profit Before Tax</td><td>£8,878</td><td>£9,621</td><td>£10,386</td><td>£11,706</td><td>£13,060</td><td>£53,651</td></tr><tr><td>Profit After Tax      </td><td>£7,191</td><td>£7,793</td><td>£8,412</td><td>£9,482</td><td>£10,579</td><td>£43,458</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,120</td><td>£46,625</td><td>£62,044</td><td>£43,224</td><td>£178,026</td></tr><tr><td>Net Return</td><td>£7,204</td><td>£33,914</td><td>£55,037</td><td>£71,526</td><td>£53,803</td><td>£221,484</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>7%</td><td>12%</td><td>15%</td><td>12%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>