<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>£45,048</td><td>£45,724</td><td>£46,410</td><td>£47,570</td><td>£48,759</td><td>£233,510</td></tr><tr><td>Total Expenses</td><td>£33,854</td><td>£33,971</td><td>£34,081</td><td>£34,239</td><td>£34,400</td><td>£170,544</td></tr><tr><td>Profit Before Tax</td><td>£11,194</td><td>£11,753</td><td>£12,329</td><td>£13,331</td><td>£14,359</td><td>£62,966</td></tr><tr><td>Profit After Tax      </td><td>£9,068</td><td>£9,520</td><td>£9,986</td><td>£10,798</td><td>£11,631</td><td>£51,003</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£9,076</td><td>£26,520</td><td>£40,332</td><td>£51,179</td><td>£39,763</td><td>£166,869</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</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>