<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>£46,752</td><td>£47,453</td><td>£48,165</td><td>£49,369</td><td>£50,603</td><td>£242,343</td></tr><tr><td>Total Expenses</td><td>£36,759</td><td>£36,879</td><td>£36,991</td><td>£37,153</td><td>£37,319</td><td>£185,102</td></tr><tr><td>Profit Before Tax</td><td>£9,993</td><td>£10,574</td><td>£11,174</td><td>£12,216</td><td>£13,284</td><td>£57,241</td></tr><tr><td>Profit After Tax      </td><td>£8,094</td><td>£8,565</td><td>£9,051</td><td>£9,895</td><td>£10,760</td><td>£46,365</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,700</td><td>£33,380</td><td>£44,419</td><td>£30,945</td><td>£127,454</td></tr><tr><td>Net Return</td><td>£8,104</td><td>£27,265</td><td>£42,431</td><td>£54,314</td><td>£41,705</td><td>£173,819</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>13%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>