<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>£42,936</td><td>£43,580</td><td>£44,234</td><td>£45,340</td><td>£46,473</td><td>£222,562</td></tr><tr><td>Total Expenses</td><td>£30,373</td><td>£30,450</td><td>£30,525</td><td>£30,646</td><td>£30,770</td><td>£152,764</td></tr><tr><td>Profit Before Tax</td><td>£12,563</td><td>£13,130</td><td>£13,708</td><td>£14,693</td><td>£15,703</td><td>£69,798</td></tr><tr><td>Profit After Tax      </td><td>£10,176</td><td>£10,636</td><td>£11,104</td><td>£11,902</td><td>£12,719</td><td>£56,537</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£26,312</td><td>£108,370</td></tr><tr><td>Net Return</td><td>£10,184</td><td>£26,536</td><td>£39,486</td><td>£49,670</td><td>£39,031</td><td>£164,906</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>