<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>£28,757</td><td>£28,831</td><td>£28,904</td><td>£29,021</td><td>£29,141</td><td>£144,654</td></tr><tr><td>Profit Before Tax</td><td>£12,499</td><td>£13,044</td><td>£13,599</td><td>£14,545</td><td>£15,514</td><td>£69,200</td></tr><tr><td>Profit After Tax      </td><td>£10,124</td><td>£10,565</td><td>£11,015</td><td>£11,781</td><td>£12,566</td><td>£56,052</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£10,132</td><td>£25,565</td><td>£37,790</td><td>£47,411</td><td>£37,389</td><td>£158,288</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>