<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>£49,224</td><td>£49,962</td><td>£50,712</td><td>£51,980</td><td>£53,279</td><td>£255,157</td></tr><tr><td>Total Expenses</td><td>£35,719</td><td>£35,843</td><td>£35,959</td><td>£36,127</td><td>£36,300</td><td>£179,948</td></tr><tr><td>Profit Before Tax</td><td>£13,505</td><td>£14,119</td><td>£14,753</td><td>£15,852</td><td>£16,979</td><td>£75,209</td></tr><tr><td>Profit After Tax      </td><td>£10,939</td><td>£11,437</td><td>£11,950</td><td>£12,840</td><td>£13,753</td><td>£60,919</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£29,621</td><td>£122,001</td></tr><tr><td>Net Return</td><td>£10,948</td><td>£29,337</td><td>£43,902</td><td>£55,359</td><td>£43,374</td><td>£182,920</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>