<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>£35,748</td><td>£36,284</td><td>£36,828</td><td>£37,749</td><td>£38,693</td><td>£185,303</td></tr><tr><td>Total Expenses</td><td>£24,989</td><td>£25,055</td><td>£25,119</td><td>£25,222</td><td>£25,327</td><td>£125,711</td></tr><tr><td>Profit Before Tax</td><td>£10,759</td><td>£11,230</td><td>£11,709</td><td>£12,527</td><td>£13,366</td><td>£59,591</td></tr><tr><td>Profit After Tax      </td><td>£8,715</td><td>£9,096</td><td>£9,484</td><td>£10,147</td><td>£10,826</td><td>£48,269</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£8,722</td><td>£22,096</td><td>£32,690</td><td>£41,027</td><td>£32,339</td><td>£136,873</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>