<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>£49,872</td><td>£50,620</td><td>£51,379</td><td>£52,664</td><td>£53,980</td><td>£258,516</td></tr><tr><td>Total Expenses</td><td>£35,140</td><td>£35,265</td><td>£35,382</td><td>£35,552</td><td>£35,727</td><td>£177,067</td></tr><tr><td>Profit Before Tax</td><td>£14,732</td><td>£15,355</td><td>£15,997</td><td>£17,112</td><td>£18,254</td><td>£81,449</td></tr><tr><td>Profit After Tax      </td><td>£11,933</td><td>£12,438</td><td>£12,958</td><td>£13,860</td><td>£14,786</td><td>£65,974</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£11,941</td><td>£29,938</td><td>£44,196</td><td>£55,429</td><td>£43,745</td><td>£185,249</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>