<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>£45,600</td><td>£46,284</td><td>£46,978</td><td>£48,153</td><td>£49,357</td><td>£236,372</td></tr><tr><td>Total Expenses</td><td>£32,300</td><td>£32,418</td><td>£32,529</td><td>£32,688</td><td>£32,851</td><td>£162,786</td></tr><tr><td>Profit Before Tax</td><td>£13,300</td><td>£13,866</td><td>£14,449</td><td>£15,465</td><td>£16,505</td><td>£73,585</td></tr><tr><td>Profit After Tax      </td><td>£10,773</td><td>£11,231</td><td>£11,704</td><td>£12,526</td><td>£13,369</td><td>£59,604</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>£10,781</td><td>£27,231</td><td>£40,264</td><td>£50,532</td><td>£39,847</td><td>£168,655</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>