<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>£40,884</td><td>£41,497</td><td>£42,120</td><td>£43,173</td><td>£44,252</td><td>£211,926</td></tr><tr><td>Total Expenses</td><td>£29,576</td><td>£29,687</td><td>£29,791</td><td>£29,938</td><td>£30,088</td><td>£149,081</td></tr><tr><td>Profit Before Tax</td><td>£11,308</td><td>£11,810</td><td>£12,329</td><td>£13,235</td><td>£14,164</td><td>£62,845</td></tr><tr><td>Profit After Tax      </td><td>£9,159</td><td>£9,566</td><td>£9,986</td><td>£10,720</td><td>£11,473</td><td>£50,905</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,600</td><td>£26,061</td><td>£34,680</td><td>£24,160</td><td>£99,509</td></tr><tr><td>Net Return</td><td>£9,167</td><td>£24,166</td><td>£36,048</td><td>£45,400</td><td>£35,633</td><td>£150,414</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>