<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>£47,196</td><td>£47,904</td><td>£48,622</td><td>£49,838</td><td>£51,084</td><td>£244,645</td></tr><tr><td>Total Expenses</td><td>£32,458</td><td>£32,579</td><td>£32,692</td><td>£32,855</td><td>£33,022</td><td>£163,606</td></tr><tr><td>Profit Before Tax</td><td>£14,738</td><td>£15,325</td><td>£15,931</td><td>£16,983</td><td>£18,062</td><td>£81,039</td></tr><tr><td>Profit After Tax      </td><td>£11,938</td><td>£12,413</td><td>£12,904</td><td>£13,756</td><td>£14,630</td><td>£65,641</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,999</td><td>£28,559</td><td>£38,003</td><td>£26,476</td><td>£109,044</td></tr><tr><td>Net Return</td><td>£11,946</td><td>£28,413</td><td>£41,462</td><td>£51,759</td><td>£41,106</td><td>£174,686</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>