<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>£51,996</td><td>£52,776</td><td>£53,568</td><td>£54,907</td><td>£56,279</td><td>£269,526</td></tr><tr><td>Total Expenses</td><td>£39,375</td><td>£39,503</td><td>£39,623</td><td>£39,799</td><td>£39,978</td><td>£198,277</td></tr><tr><td>Profit Before Tax</td><td>£12,621</td><td>£13,273</td><td>£13,945</td><td>£15,108</td><td>£16,301</td><td>£71,249</td></tr><tr><td>Profit After Tax      </td><td>£10,223</td><td>£10,751</td><td>£11,295</td><td>£12,238</td><td>£13,204</td><td>£57,712</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>£10,233</td><td>£30,752</td><td>£46,996</td><td>£59,745</td><td>£46,300</td><td>£194,026</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>14%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>