<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>£40,428</td><td>£41,034</td><td>£41,650</td><td>£42,691</td><td>£43,758</td><td>£209,562</td></tr><tr><td>Total Expenses</td><td>£29,691</td><td>£29,802</td><td>£29,905</td><td>£30,051</td><td>£30,200</td><td>£149,649</td></tr><tr><td>Profit Before Tax</td><td>£10,737</td><td>£11,232</td><td>£11,745</td><td>£12,641</td><td>£13,559</td><td>£59,913</td></tr><tr><td>Profit After Tax      </td><td>£8,697</td><td>£9,098</td><td>£9,514</td><td>£10,239</td><td>£10,982</td><td>£48,530</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,700</td><td>£26,240</td><td>£34,918</td><td>£24,326</td><td>£100,191</td></tr><tr><td>Net Return</td><td>£8,704</td><td>£23,798</td><td>£35,753</td><td>£45,157</td><td>£35,308</td><td>£148,721</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>