<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>£51,444</td><td>£52,216</td><td>£52,999</td><td>£54,324</td><td>£55,682</td><td>£266,664</td></tr><tr><td>Total Expenses</td><td>£39,425</td><td>£39,515</td><td>£39,603</td><td>£39,746</td><td>£39,893</td><td>£198,181</td></tr><tr><td>Profit Before Tax</td><td>£12,019</td><td>£12,701</td><td>£13,396</td><td>£14,578</td><td>£15,789</td><td>£68,483</td></tr><tr><td>Profit After Tax      </td><td>£9,735</td><td>£10,288</td><td>£10,851</td><td>£11,808</td><td>£12,789</td><td>£55,471</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,998</td><td>£37,482</td><td>£49,878</td><td>£34,748</td><td>£143,116</td></tr><tr><td>Net Return</td><td>£9,746</td><td>£31,286</td><td>£48,332</td><td>£61,686</td><td>£47,537</td><td>£198,587</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>13%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>