<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>£56,400</td><td>£57,246</td><td>£58,105</td><td>£59,557</td><td>£61,046</td><td>£292,354</td></tr><tr><td>Total Expenses</td><td>£44,750</td><td>£44,847</td><td>£44,943</td><td>£45,099</td><td>£45,258</td><td>£224,898</td></tr><tr><td>Profit Before Tax</td><td>£11,650</td><td>£12,399</td><td>£13,161</td><td>£14,458</td><td>£15,788</td><td>£67,456</td></tr><tr><td>Profit After Tax      </td><td>£9,437</td><td>£10,043</td><td>£10,661</td><td>£11,711</td><td>£12,788</td><td>£54,640</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£9,449</td><td>£34,043</td><td>£53,501</td><td>£68,720</td><td>£52,504</td><td>£218,217</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>12%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>