<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>£47,700</td><td>£48,415</td><td>£49,142</td><td>£50,370</td><td>£51,630</td><td>£247,257</td></tr><tr><td>Total Expenses</td><td>£35,728</td><td>£35,849</td><td>£35,963</td><td>£36,127</td><td>£36,296</td><td>£179,963</td></tr><tr><td>Profit Before Tax</td><td>£11,973</td><td>£12,566</td><td>£13,179</td><td>£14,243</td><td>£15,334</td><td>£67,295</td></tr><tr><td>Profit After Tax      </td><td>£9,698</td><td>£10,179</td><td>£10,675</td><td>£11,537</td><td>£12,420</td><td>£54,509</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,000</td><td>£32,130</td><td>£42,756</td><td>£29,787</td><td>£122,683</td></tr><tr><td>Net Return</td><td>£9,707</td><td>£28,179</td><td>£42,805</td><td>£54,293</td><td>£42,207</td><td>£177,191</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>