<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>£65,256</td><td>£66,235</td><td>£67,228</td><td>£68,909</td><td>£70,632</td><td>£338,260</td></tr><tr><td>Total Expenses</td><td>£55,179</td><td>£55,327</td><td>£55,468</td><td>£55,677</td><td>£55,892</td><td>£277,544</td></tr><tr><td>Profit Before Tax</td><td>£10,077</td><td>£10,908</td><td>£11,761</td><td>£13,232</td><td>£14,739</td><td>£60,716</td></tr><tr><td>Profit After Tax      </td><td>£8,162</td><td>£8,835</td><td>£9,526</td><td>£10,718</td><td>£11,939</td><td>£49,180</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,000</td><td>£51,766</td><td>£68,885</td><td>£47,990</td><td>£197,655</td></tr><tr><td>Net Return</td><td>£8,177</td><td>£37,835</td><td>£61,292</td><td>£79,603</td><td>£59,929</td><td>£246,835</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>7%</td><td>12%</td><td>15%</td><td>11%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>