<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>£43,752</td><td>£44,408</td><td>£45,074</td><td>£46,201</td><td>£47,356</td><td>£226,792</td></tr><tr><td>Total Expenses</td><td>£33,028</td><td>£33,106</td><td>£33,183</td><td>£33,306</td><td>£33,433</td><td>£166,057</td></tr><tr><td>Profit Before Tax</td><td>£10,724</td><td>£11,302</td><td>£11,891</td><td>£12,895</td><td>£13,924</td><td>£60,735</td></tr><tr><td>Profit After Tax      </td><td>£8,686</td><td>£9,154</td><td>£9,632</td><td>£10,445</td><td>£11,278</td><td>£49,195</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£8,695</td><td>£26,655</td><td>£40,870</td><td>£52,013</td><td>£40,238</td><td>£168,470</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>