<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>£40,044</td><td>£40,645</td><td>£41,254</td><td>£42,286</td><td>£43,343</td><td>£207,572</td></tr><tr><td>Total Expenses</td><td>£29,010</td><td>£29,120</td><td>£29,222</td><td>£29,367</td><td>£29,515</td><td>£146,232</td></tr><tr><td>Profit Before Tax</td><td>£11,034</td><td>£11,525</td><td>£12,033</td><td>£12,919</td><td>£13,828</td><td>£61,339</td></tr><tr><td>Profit After Tax      </td><td>£8,938</td><td>£9,335</td><td>£9,747</td><td>£10,465</td><td>£11,201</td><td>£49,685</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,300</td><td>£25,526</td><td>£33,967</td><td>£23,664</td><td>£97,465</td></tr><tr><td>Net Return</td><td>£8,945</td><td>£23,635</td><td>£35,272</td><td>£44,432</td><td>£34,865</td><td>£147,149</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>