<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>£37,044</td><td>£37,600</td><td>£38,164</td><td>£39,118</td><td>£40,096</td><td>£192,021</td></tr><tr><td>Total Expenses</td><td>£26,695</td><td>£26,763</td><td>£26,829</td><td>£26,935</td><td>£27,044</td><td>£134,266</td></tr><tr><td>Profit Before Tax</td><td>£10,349</td><td>£10,837</td><td>£11,334</td><td>£12,182</td><td>£13,052</td><td>£57,755</td></tr><tr><td>Profit After Tax      </td><td>£8,383</td><td>£8,778</td><td>£9,181</td><td>£9,868</td><td>£10,572</td><td>£46,781</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,207</td><td>£23,134</td><td>£95,284</td></tr><tr><td>Net Return</td><td>£8,390</td><td>£22,758</td><td>£34,135</td><td>£43,075</td><td>£33,707</td><td>£142,065</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>