<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>£44,196</td><td>£44,859</td><td>£45,532</td><td>£46,670</td><td>£47,837</td><td>£229,094</td></tr><tr><td>Total Expenses</td><td>£33,768</td><td>£33,885</td><td>£33,993</td><td>£34,149</td><td>£34,308</td><td>£170,102</td></tr><tr><td>Profit Before Tax</td><td>£10,428</td><td>£10,974</td><td>£11,539</td><td>£12,522</td><td>£13,529</td><td>£58,991</td></tr><tr><td>Profit After Tax      </td><td>£8,446</td><td>£8,889</td><td>£9,347</td><td>£10,142</td><td>£10,958</td><td>£47,783</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£8,455</td><td>£25,889</td><td>£39,692</td><td>£50,523</td><td>£39,091</td><td>£163,650</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>18%</td><td>14%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>