<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>£54,600</td><td>£55,419</td><td>£56,250</td><td>£57,657</td><td>£59,098</td><td>£283,024</td></tr><tr><td>Total Expenses</td><td>£38,831</td><td>£38,963</td><td>£39,087</td><td>£39,269</td><td>£39,456</td><td>£195,605</td></tr><tr><td>Profit Before Tax</td><td>£15,769</td><td>£16,456</td><td>£17,164</td><td>£18,387</td><td>£19,642</td><td>£87,419</td></tr><tr><td>Profit After Tax      </td><td>£12,773</td><td>£13,330</td><td>£13,903</td><td>£14,894</td><td>£15,910</td><td>£70,809</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,319</td><td>£32,269</td><td>£132,906</td></tr><tr><td>Net Return</td><td>£12,783</td><td>£32,830</td><td>£48,710</td><td>£61,213</td><td>£48,179</td><td>£203,716</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>18%</td><td>15%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>