<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>£37,044</td><td>£37,600</td><td>£38,164</td><td>£39,118</td><td>£40,096</td><td>£192,021</td></tr><tr><td>Total Expenses</td><td>£26,618</td><td>£26,724</td><td>£26,821</td><td>£26,958</td><td>£27,099</td><td>£134,219</td></tr><tr><td>Profit Before Tax</td><td>£10,426</td><td>£10,876</td><td>£11,343</td><td>£12,160</td><td>£12,997</td><td>£57,801</td></tr><tr><td>Profit After Tax      </td><td>£8,445</td><td>£8,810</td><td>£9,188</td><td>£9,849</td><td>£10,528</td><td>£46,819</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£13,000</td><td>£23,205</td><td>£30,879</td><td>£21,513</td><td>£88,603</td></tr><tr><td>Net Return</td><td>£8,452</td><td>£21,810</td><td>£32,393</td><td>£40,729</td><td>£32,040</td><td>£135,423</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>