<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>£48,096</td><td>£48,817</td><td>£49,550</td><td>£50,788</td><td>£52,058</td><td>£249,310</td></tr><tr><td>Total Expenses</td><td>£35,071</td><td>£35,156</td><td>£35,240</td><td>£35,374</td><td>£35,512</td><td>£176,353</td></tr><tr><td>Profit Before Tax</td><td>£13,025</td><td>£13,661</td><td>£14,310</td><td>£15,415</td><td>£16,547</td><td>£72,957</td></tr><tr><td>Profit After Tax      </td><td>£10,550</td><td>£11,066</td><td>£11,591</td><td>£12,486</td><td>£13,403</td><td>£59,095</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£30,614</td><td>£126,091</td></tr><tr><td>Net Return</td><td>£10,559</td><td>£29,566</td><td>£44,614</td><td>£56,430</td><td>£44,017</td><td>£185,186</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>