<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>£49,956</td><td>£50,705</td><td>£51,466</td><td>£52,753</td><td>£54,071</td><td>£258,951</td></tr><tr><td>Total Expenses</td><td>£36,757</td><td>£36,882</td><td>£36,999</td><td>£37,170</td><td>£37,344</td><td>£185,154</td></tr><tr><td>Profit Before Tax</td><td>£13,199</td><td>£13,823</td><td>£14,466</td><td>£15,583</td><td>£16,727</td><td>£73,797</td></tr><tr><td>Profit After Tax      </td><td>£10,691</td><td>£11,197</td><td>£11,718</td><td>£12,622</td><td>£13,549</td><td>£59,776</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£30,614</td><td>£126,091</td></tr><tr><td>Net Return</td><td>£10,700</td><td>£29,697</td><td>£44,741</td><td>£56,566</td><td>£44,163</td><td>£185,866</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>14%</td><td>18%</td><td>14%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>