<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>£47,760</td><td>£48,476</td><td>£49,204</td><td>£50,434</td><td>£51,694</td><td>£247,568</td></tr><tr><td>Total Expenses</td><td>£37,290</td><td>£37,374</td><td>£37,457</td><td>£37,591</td><td>£37,727</td><td>£187,440</td></tr><tr><td>Profit Before Tax</td><td>£10,470</td><td>£11,102</td><td>£11,746</td><td>£12,843</td><td>£13,967</td><td>£60,128</td></tr><tr><td>Profit After Tax      </td><td>£8,481</td><td>£8,993</td><td>£9,515</td><td>£10,403</td><td>£11,313</td><td>£48,704</td></tr><tr><td>Change In Property Value</td><td>£9,950</td><td>£30,149</td><td>£41,404</td><td>£48,443</td><td>£39,373</td><td>£169,318</td></tr><tr><td>Net Return</td><td>£18,431</td><td>£39,141</td><td>£50,918</td><td>£58,845</td><td>£50,686</td><td>£218,022</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>12%</td><td>15%</td><td>17%</td><td>15%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>