<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>£57,600</td><td>£58,464</td><td>£59,341</td><td>£60,824</td><td>£62,345</td><td>£298,575</td></tr><tr><td>Total Expenses</td><td>£47,444</td><td>£47,543</td><td>£47,641</td><td>£47,800</td><td>£47,962</td><td>£238,390</td></tr><tr><td>Profit Before Tax</td><td>£10,156</td><td>£10,921</td><td>£11,700</td><td>£13,025</td><td>£14,383</td><td>£60,185</td></tr><tr><td>Profit After Tax      </td><td>£8,226</td><td>£8,846</td><td>£9,477</td><td>£10,550</td><td>£11,650</td><td>£48,750</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,600</td><td>£45,696</td><td>£60,809</td><td>£42,364</td><td>£174,482</td></tr><tr><td>Net Return</td><td>£8,239</td><td>£34,446</td><td>£55,174</td><td>£71,359</td><td>£54,014</td><td>£223,232</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>12%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>