<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>£37,056</td><td>£37,612</td><td>£38,176</td><td>£39,130</td><td>£40,109</td><td>£192,083</td></tr><tr><td>Total Expenses</td><td>£25,119</td><td>£25,187</td><td>£25,254</td><td>£25,360</td><td>£25,468</td><td>£126,389</td></tr><tr><td>Profit Before Tax</td><td>£11,937</td><td>£12,424</td><td>£12,922</td><td>£13,770</td><td>£14,640</td><td>£65,694</td></tr><tr><td>Profit After Tax      </td><td>£9,669</td><td>£10,064</td><td>£10,467</td><td>£11,154</td><td>£11,859</td><td>£53,212</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£9,675</td><td>£23,064</td><td>£33,672</td><td>£42,034</td><td>£33,371</td><td>£141,816</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>16%</td><td>19%</td><td>15%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>