<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>£51,804</td><td>£52,581</td><td>£53,370</td><td>£54,704</td><td>£56,072</td><td>£268,530</td></tr><tr><td>Total Expenses</td><td>£35,442</td><td>£35,532</td><td>£35,622</td><td>£35,765</td><td>£35,913</td><td>£178,275</td></tr><tr><td>Profit Before Tax</td><td>£16,362</td><td>£17,049</td><td>£17,748</td><td>£18,939</td><td>£20,159</td><td>£90,256</td></tr><tr><td>Profit After Tax      </td><td>£13,253</td><td>£13,809</td><td>£14,376</td><td>£15,340</td><td>£16,329</td><td>£73,107</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£30,614</td><td>£126,091</td></tr><tr><td>Net Return</td><td>£13,262</td><td>£32,310</td><td>£47,399</td><td>£59,284</td><td>£46,943</td><td>£199,198</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>