<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>£41,256</td><td>£41,875</td><td>£42,503</td><td>£43,566</td><td>£44,655</td><td>£213,854</td></tr><tr><td>Total Expenses</td><td>£31,170</td><td>£31,244</td><td>£31,317</td><td>£31,434</td><td>£31,554</td><td>£156,720</td></tr><tr><td>Profit Before Tax</td><td>£10,086</td><td>£10,630</td><td>£11,186</td><td>£12,131</td><td>£13,101</td><td>£57,134</td></tr><tr><td>Profit After Tax      </td><td>£8,170</td><td>£8,611</td><td>£9,060</td><td>£9,826</td><td>£10,612</td><td>£46,279</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,193</td><td>£27,305</td><td>£112,459</td></tr><tr><td>Net Return</td><td>£8,178</td><td>£25,111</td><td>£38,513</td><td>£49,020</td><td>£37,916</td><td>£158,738</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>