<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>£42,756</td><td>£43,397</td><td>£44,048</td><td>£45,150</td><td>£46,278</td><td>£221,629</td></tr><tr><td>Total Expenses</td><td>£30,407</td><td>£30,521</td><td>£30,627</td><td>£30,779</td><td>£30,935</td><td>£153,268</td></tr><tr><td>Profit Before Tax</td><td>£12,349</td><td>£12,876</td><td>£13,421</td><td>£14,370</td><td>£15,344</td><td>£68,361</td></tr><tr><td>Profit After Tax      </td><td>£10,003</td><td>£10,430</td><td>£10,871</td><td>£11,640</td><td>£12,428</td><td>£55,372</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£10,010</td><td>£25,430</td><td>£37,646</td><td>£47,270</td><td>£37,251</td><td>£157,608</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>