<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>£37,800</td><td>£38,367</td><td>£38,943</td><td>£39,916</td><td>£40,914</td><td>£195,940</td></tr><tr><td>Total Expenses</td><td>£25,998</td><td>£26,067</td><td>£26,135</td><td>£26,243</td><td>£26,353</td><td>£130,797</td></tr><tr><td>Profit Before Tax</td><td>£11,802</td><td>£12,300</td><td>£12,807</td><td>£13,673</td><td>£14,561</td><td>£65,143</td></tr><tr><td>Profit After Tax      </td><td>£9,560</td><td>£9,963</td><td>£10,374</td><td>£11,075</td><td>£11,794</td><td>£52,766</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,067</td><td>£22,340</td><td>£92,012</td></tr><tr><td>Net Return</td><td>£9,566</td><td>£23,463</td><td>£34,472</td><td>£43,142</td><td>£34,134</td><td>£144,778</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>