<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>£38,256</td><td>£38,830</td><td>£39,412</td><td>£40,398</td><td>£41,408</td><td>£198,303</td></tr><tr><td>Total Expenses</td><td>£28,457</td><td>£28,527</td><td>£28,595</td><td>£28,704</td><td>£28,816</td><td>£143,099</td></tr><tr><td>Profit Before Tax</td><td>£9,799</td><td>£10,303</td><td>£10,817</td><td>£11,693</td><td>£12,592</td><td>£55,204</td></tr><tr><td>Profit After Tax      </td><td>£7,937</td><td>£8,346</td><td>£8,762</td><td>£9,472</td><td>£10,199</td><td>£44,716</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£7,945</td><td>£23,346</td><td>£35,537</td><td>£45,102</td><td>£35,022</td><td>£146,951</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>59%</td></tr></tbody></table></div></div></template></turbo-stream>