<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>£41,856</td><td>£42,484</td><td>£43,121</td><td>£44,199</td><td>£45,304</td><td>£216,964</td></tr><tr><td>Total Expenses</td><td>£29,621</td><td>£29,697</td><td>£29,770</td><td>£29,889</td><td>£30,010</td><td>£148,987</td></tr><tr><td>Profit Before Tax</td><td>£12,235</td><td>£12,787</td><td>£13,351</td><td>£14,310</td><td>£15,294</td><td>£67,977</td></tr><tr><td>Profit After Tax      </td><td>£9,910</td><td>£10,358</td><td>£10,814</td><td>£11,591</td><td>£12,388</td><td>£55,062</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£25,650</td><td>£105,643</td></tr><tr><td>Net Return</td><td>£9,918</td><td>£25,858</td><td>£38,482</td><td>£48,409</td><td>£38,038</td><td>£160,705</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>15%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>