<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>£45,996</td><td>£46,686</td><td>£47,386</td><td>£48,571</td><td>£49,785</td><td>£238,424</td></tr><tr><td>Total Expenses</td><td>£34,701</td><td>£34,782</td><td>£34,862</td><td>£34,991</td><td>£35,123</td><td>£174,460</td></tr><tr><td>Profit Before Tax</td><td>£11,295</td><td>£11,904</td><td>£12,524</td><td>£13,580</td><td>£14,662</td><td>£63,964</td></tr><tr><td>Profit After Tax      </td><td>£9,149</td><td>£9,642</td><td>£10,144</td><td>£10,999</td><td>£11,876</td><td>£51,811</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,400</td><td>£32,844</td><td>£43,706</td><td>£30,449</td><td>£125,409</td></tr><tr><td>Net Return</td><td>£9,158</td><td>£28,042</td><td>£42,989</td><td>£54,706</td><td>£42,325</td><td>£177,220</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>