<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>£39,204</td><td>£39,792</td><td>£40,389</td><td>£41,399</td><td>£42,434</td><td>£203,217</td></tr><tr><td>Total Expenses</td><td>£28,443</td><td>£28,552</td><td>£28,652</td><td>£28,795</td><td>£28,941</td><td>£143,384</td></tr><tr><td>Profit Before Tax</td><td>£10,761</td><td>£11,240</td><td>£11,737</td><td>£12,603</td><td>£13,492</td><td>£59,834</td></tr><tr><td>Profit After Tax      </td><td>£8,716</td><td>£9,105</td><td>£9,507</td><td>£10,209</td><td>£10,929</td><td>£48,465</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£8,723</td><td>£23,105</td><td>£34,497</td><td>£43,464</td><td>£34,096</td><td>£143,885</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>