<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>£45,720</td><td>£46,406</td><td>£47,102</td><td>£48,279</td><td>£49,486</td><td>£236,994</td></tr><tr><td>Total Expenses</td><td>£31,508</td><td>£31,626</td><td>£31,737</td><td>£31,896</td><td>£32,060</td><td>£158,827</td></tr><tr><td>Profit Before Tax</td><td>£14,212</td><td>£14,780</td><td>£15,365</td><td>£16,383</td><td>£17,427</td><td>£78,167</td></tr><tr><td>Profit After Tax      </td><td>£11,512</td><td>£11,971</td><td>£12,446</td><td>£13,270</td><td>£14,116</td><td>£63,315</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£25,650</td><td>£105,643</td></tr><tr><td>Net Return</td><td>£11,520</td><td>£27,472</td><td>£40,113</td><td>£50,088</td><td>£39,765</td><td>£168,958</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>