<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>£43,464</td><td>£44,116</td><td>£44,778</td><td>£45,897</td><td>£47,045</td><td>£225,299</td></tr><tr><td>Total Expenses</td><td>£32,730</td><td>£32,845</td><td>£32,952</td><td>£33,106</td><td>£33,263</td><td>£164,897</td></tr><tr><td>Profit Before Tax</td><td>£10,734</td><td>£11,271</td><td>£11,825</td><td>£12,791</td><td>£13,781</td><td>£60,403</td></tr><tr><td>Profit After Tax      </td><td>£8,695</td><td>£9,129</td><td>£9,579</td><td>£10,361</td><td>£11,163</td><td>£48,926</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,400</td><td>£29,274</td><td>£38,956</td><td>£27,139</td><td>£111,778</td></tr><tr><td>Net Return</td><td>£8,703</td><td>£25,530</td><td>£38,853</td><td>£49,317</td><td>£38,302</td><td>£160,704</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>14%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>