<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>£52,248</td><td>£53,032</td><td>£53,827</td><td>£55,173</td><td>£56,552</td><td>£270,832</td></tr><tr><td>Total Expenses</td><td>£37,791</td><td>£37,919</td><td>£38,040</td><td>£38,216</td><td>£38,397</td><td>£190,364</td></tr><tr><td>Profit Before Tax</td><td>£14,457</td><td>£15,112</td><td>£15,787</td><td>£16,957</td><td>£18,155</td><td>£80,468</td></tr><tr><td>Profit After Tax      </td><td>£11,710</td><td>£12,241</td><td>£12,788</td><td>£13,735</td><td>£14,706</td><td>£65,179</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£11,720</td><td>£31,241</td><td>£46,703</td><td>£58,866</td><td>£46,147</td><td>£194,678</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>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>