<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>£42,000</td><td>£42,630</td><td>£43,269</td><td>£44,351</td><td>£45,460</td><td>£217,711</td></tr><tr><td>Total Expenses</td><td>£31,727</td><td>£31,803</td><td>£31,877</td><td>£31,995</td><td>£32,117</td><td>£159,518</td></tr><tr><td>Profit Before Tax</td><td>£10,273</td><td>£10,827</td><td>£11,393</td><td>£12,356</td><td>£13,343</td><td>£58,192</td></tr><tr><td>Profit After Tax      </td><td>£8,321</td><td>£8,770</td><td>£9,228</td><td>£10,008</td><td>£10,808</td><td>£47,136</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,800</td><td>£29,988</td><td>£39,906</td><td>£27,801</td><td>£114,504</td></tr><tr><td>Net Return</td><td>£8,330</td><td>£25,570</td><td>£39,216</td><td>£49,914</td><td>£38,609</td><td>£161,640</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>