<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>£53,196</td><td>£53,994</td><td>£54,804</td><td>£56,174</td><td>£57,578</td><td>£275,746</td></tr><tr><td>Total Expenses</td><td>£37,886</td><td>£38,016</td><td>£38,138</td><td>£38,316</td><td>£38,500</td><td>£190,855</td></tr><tr><td>Profit Before Tax</td><td>£15,310</td><td>£15,978</td><td>£16,666</td><td>£17,857</td><td>£19,079</td><td>£84,891</td></tr><tr><td>Profit After Tax      </td><td>£12,401</td><td>£12,942</td><td>£13,500</td><td>£14,465</td><td>£15,454</td><td>£68,762</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£12,411</td><td>£31,943</td><td>£47,415</td><td>£59,596</td><td>£46,895</td><td>£198,260</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>62%</td></tr></tbody></table></div></div></template></turbo-stream>