<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>£43,356</td><td>£44,006</td><td>£44,666</td><td>£45,783</td><td>£46,928</td><td>£224,740</td></tr><tr><td>Total Expenses</td><td>£32,184</td><td>£32,262</td><td>£32,338</td><td>£32,460</td><td>£32,585</td><td>£161,830</td></tr><tr><td>Profit Before Tax</td><td>£11,172</td><td>£11,744</td><td>£12,328</td><td>£13,323</td><td>£14,342</td><td>£62,910</td></tr><tr><td>Profit After Tax      </td><td>£9,049</td><td>£9,513</td><td>£9,986</td><td>£10,791</td><td>£11,617</td><td>£50,957</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>£9,058</td><td>£26,513</td><td>£40,331</td><td>£51,172</td><td>£39,749</td><td>£166,824</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>