<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>£48,504</td><td>£49,232</td><td>£49,970</td><td>£51,219</td><td>£52,500</td><td>£251,425</td></tr><tr><td>Total Expenses</td><td>£38,060</td><td>£38,183</td><td>£38,298</td><td>£38,465</td><td>£38,635</td><td>£191,641</td></tr><tr><td>Profit Before Tax</td><td>£10,444</td><td>£11,049</td><td>£11,672</td><td>£12,755</td><td>£13,865</td><td>£59,784</td></tr><tr><td>Profit After Tax      </td><td>£8,460</td><td>£8,949</td><td>£9,455</td><td>£10,331</td><td>£11,230</td><td>£48,425</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,400</td><td>£34,629</td><td>£46,082</td><td>£32,104</td><td>£132,225</td></tr><tr><td>Net Return</td><td>£8,469</td><td>£28,350</td><td>£44,084</td><td>£56,413</td><td>£43,334</td><td>£180,650</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>