<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>£54,996</td><td>£55,821</td><td>£56,658</td><td>£58,075</td><td>£59,527</td><td>£285,076</td></tr><tr><td>Total Expenses</td><td>£39,675</td><td>£39,807</td><td>£39,932</td><td>£40,115</td><td>£40,303</td><td>£199,832</td></tr><tr><td>Profit Before Tax</td><td>£15,321</td><td>£16,014</td><td>£16,726</td><td>£17,959</td><td>£19,223</td><td>£85,245</td></tr><tr><td>Profit After Tax      </td><td>£12,410</td><td>£12,971</td><td>£13,548</td><td>£14,547</td><td>£15,571</td><td>£69,048</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£12,420</td><td>£32,971</td><td>£49,249</td><td>£62,054</td><td>£48,668</td><td>£205,362</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>14%</td><td>18%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>