<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>£48,456</td><td>£49,183</td><td>£49,921</td><td>£51,169</td><td>£52,448</td><td>£251,176</td></tr><tr><td>Total Expenses</td><td>£34,194</td><td>£34,317</td><td>£34,432</td><td>£34,598</td><td>£34,769</td><td>£172,311</td></tr><tr><td>Profit Before Tax</td><td>£14,262</td><td>£14,866</td><td>£15,489</td><td>£16,570</td><td>£17,679</td><td>£78,865</td></tr><tr><td>Profit After Tax      </td><td>£11,552</td><td>£12,041</td><td>£12,546</td><td>£13,422</td><td>£14,320</td><td>£63,881</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£11,560</td><td>£29,041</td><td>£42,891</td><td>£53,803</td><td>£42,452</td><td>£179,748</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>