<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>£44,652</td><td>£45,322</td><td>£46,002</td><td>£47,152</td><td>£48,330</td><td>£231,457</td></tr><tr><td>Total Expenses</td><td>£35,531</td><td>£35,611</td><td>£35,689</td><td>£35,815</td><td>£35,943</td><td>£178,589</td></tr><tr><td>Profit Before Tax</td><td>£9,121</td><td>£9,711</td><td>£10,312</td><td>£11,337</td><td>£12,387</td><td>£52,868</td></tr><tr><td>Profit After Tax      </td><td>£7,388</td><td>£7,866</td><td>£8,353</td><td>£9,183</td><td>£10,034</td><td>£42,823</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>£7,397</td><td>£26,866</td><td>£42,268</td><td>£54,315</td><td>£41,475</td><td>£172,322</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>17%</td><td>13%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>