<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>£53,004</td><td>£53,799</td><td>£54,606</td><td>£55,971</td><td>£57,370</td><td>£274,751</td></tr><tr><td>Total Expenses</td><td>£37,975</td><td>£38,067</td><td>£38,158</td><td>£38,305</td><td>£38,456</td><td>£190,962</td></tr><tr><td>Profit Before Tax</td><td>£15,029</td><td>£15,732</td><td>£16,448</td><td>£17,666</td><td>£18,915</td><td>£83,788</td></tr><tr><td>Profit After Tax      </td><td>£12,173</td><td>£12,743</td><td>£13,323</td><td>£14,309</td><td>£15,321</td><td>£67,869</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£12,183</td><td>£32,743</td><td>£49,023</td><td>£61,816</td><td>£48,417</td><td>£204,183</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>