<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>£53,748</td><td>£54,554</td><td>£55,373</td><td>£56,757</td><td>£58,176</td><td>£278,607</td></tr><tr><td>Total Expenses</td><td>£40,463</td><td>£40,556</td><td>£40,648</td><td>£40,797</td><td>£40,950</td><td>£203,414</td></tr><tr><td>Profit Before Tax</td><td>£13,285</td><td>£13,998</td><td>£14,724</td><td>£15,960</td><td>£17,226</td><td>£75,194</td></tr><tr><td>Profit After Tax      </td><td>£10,761</td><td>£11,339</td><td>£11,927</td><td>£12,927</td><td>£13,953</td><td>£60,907</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£21,500</td><td>£38,378</td><td>£51,070</td><td>£35,579</td><td>£146,538</td></tr><tr><td>Net Return</td><td>£10,772</td><td>£32,839</td><td>£50,305</td><td>£63,997</td><td>£49,532</td><td>£207,444</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>13%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>