<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>£38,352</td><td>£38,927</td><td>£39,511</td><td>£40,499</td><td>£41,511</td><td>£198,801</td></tr><tr><td>Total Expenses</td><td>£26,749</td><td>£26,856</td><td>£26,956</td><td>£27,096</td><td>£27,240</td><td>£134,898</td></tr><tr><td>Profit Before Tax</td><td>£11,603</td><td>£12,071</td><td>£12,555</td><td>£13,402</td><td>£14,271</td><td>£63,903</td></tr><tr><td>Profit After Tax      </td><td>£9,398</td><td>£9,777</td><td>£10,170</td><td>£10,856</td><td>£11,560</td><td>£51,761</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£9,405</td><td>£22,777</td><td>£33,375</td><td>£41,736</td><td>£33,072</td><td>£140,365</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>