<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>£44,796</td><td>£45,468</td><td>£46,150</td><td>£47,304</td><td>£48,486</td><td>£232,204</td></tr><tr><td>Total Expenses</td><td>£32,220</td><td>£32,337</td><td>£32,446</td><td>£32,603</td><td>£32,764</td><td>£162,370</td></tr><tr><td>Profit Before Tax</td><td>£12,576</td><td>£13,131</td><td>£13,704</td><td>£14,701</td><td>£15,722</td><td>£69,834</td></tr><tr><td>Profit After Tax      </td><td>£10,187</td><td>£10,636</td><td>£11,100</td><td>£11,907</td><td>£12,735</td><td>£56,566</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£10,195</td><td>£26,636</td><td>£39,660</td><td>£49,913</td><td>£39,212</td><td>£165,617</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>