<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>£41,256</td><td>£41,875</td><td>£42,503</td><td>£43,566</td><td>£44,655</td><td>£213,854</td></tr><tr><td>Total Expenses</td><td>£30,257</td><td>£30,369</td><td>£30,473</td><td>£30,621</td><td>£30,772</td><td>£152,491</td></tr><tr><td>Profit Before Tax</td><td>£10,999</td><td>£11,506</td><td>£12,030</td><td>£12,945</td><td>£13,882</td><td>£61,363</td></tr><tr><td>Profit After Tax      </td><td>£8,909</td><td>£9,320</td><td>£9,745</td><td>£10,485</td><td>£11,245</td><td>£49,704</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£8,917</td><td>£24,320</td><td>£36,520</td><td>£46,116</td><td>£36,067</td><td>£151,940</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>