<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>£54,996</td><td>£55,821</td><td>£56,658</td><td>£58,075</td><td>£59,527</td><td>£285,076</td></tr><tr><td>Total Expenses</td><td>£46,218</td><td>£46,313</td><td>£46,407</td><td>£46,559</td><td>£46,715</td><td>£232,214</td></tr><tr><td>Profit Before Tax</td><td>£8,778</td><td>£9,508</td><td>£10,251</td><td>£11,515</td><td>£12,811</td><td>£52,863</td></tr><tr><td>Profit After Tax      </td><td>£7,110</td><td>£7,701</td><td>£8,303</td><td>£9,327</td><td>£10,377</td><td>£42,819</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£7,122</td><td>£32,701</td><td>£52,929</td><td>£68,711</td><td>£51,748</td><td>£213,211</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>7%</td><td>12%</td><td>16%</td><td>12%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>