<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>£37,128</td><td>£37,685</td><td>£38,250</td><td>£39,206</td><td>£40,187</td><td>£192,456</td></tr><tr><td>Total Expenses</td><td>£25,931</td><td>£25,999</td><td>£26,066</td><td>£26,172</td><td>£26,281</td><td>£130,449</td></tr><tr><td>Profit Before Tax</td><td>£11,197</td><td>£11,686</td><td>£12,184</td><td>£13,034</td><td>£13,906</td><td>£62,008</td></tr><tr><td>Profit After Tax      </td><td>£9,070</td><td>£9,466</td><td>£9,869</td><td>£10,558</td><td>£11,264</td><td>£50,226</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,067</td><td>£22,340</td><td>£92,012</td></tr><tr><td>Net Return</td><td>£9,076</td><td>£22,966</td><td>£33,967</td><td>£42,625</td><td>£33,604</td><td>£142,238</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>