<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>£44,004</td><td>£44,664</td><td>£45,334</td><td>£46,467</td><td>£47,629</td><td>£228,099</td></tr><tr><td>Total Expenses</td><td>£32,140</td><td>£32,256</td><td>£32,364</td><td>£32,520</td><td>£32,678</td><td>£161,959</td></tr><tr><td>Profit Before Tax</td><td>£11,864</td><td>£12,408</td><td>£12,970</td><td>£13,948</td><td>£14,951</td><td>£66,139</td></tr><tr><td>Profit After Tax      </td><td>£9,610</td><td>£10,050</td><td>£10,505</td><td>£11,298</td><td>£12,110</td><td>£53,573</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£9,618</td><td>£26,050</td><td>£39,066</td><td>£49,303</td><td>£38,587</td><td>£162,624</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>14%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>