<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>£47,580</td><td>£48,294</td><td>£49,018</td><td>£50,244</td><td>£51,500</td><td>£246,635</td></tr><tr><td>Total Expenses</td><td>£34,589</td><td>£34,711</td><td>£34,824</td><td>£34,989</td><td>£35,157</td><td>£174,270</td></tr><tr><td>Profit Before Tax</td><td>£12,991</td><td>£13,583</td><td>£14,194</td><td>£15,255</td><td>£16,343</td><td>£72,365</td></tr><tr><td>Profit After Tax      </td><td>£10,522</td><td>£11,002</td><td>£11,497</td><td>£12,357</td><td>£13,238</td><td>£58,616</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,300</td><td>£30,881</td><td>£41,094</td><td>£28,628</td><td>£117,912</td></tr><tr><td>Net Return</td><td>£10,531</td><td>£28,302</td><td>£42,378</td><td>£53,450</td><td>£41,866</td><td>£176,528</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>