<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>£67,500</td><td>£68,512</td><td>£69,540</td><td>£71,279</td><td>£73,061</td><td>£349,892</td></tr><tr><td>Total Expenses</td><td>£57,013</td><td>£57,164</td><td>£57,308</td><td>£57,523</td><td>£57,744</td><td>£286,751</td></tr><tr><td>Profit Before Tax</td><td>£10,488</td><td>£11,349</td><td>£12,233</td><td>£13,755</td><td>£15,317</td><td>£63,141</td></tr><tr><td>Profit After Tax      </td><td>£8,495</td><td>£9,192</td><td>£9,908</td><td>£11,142</td><td>£12,406</td><td>£51,144</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£30,000</td><td>£53,551</td><td>£71,260</td><td>£49,645</td><td>£204,471</td></tr><tr><td>Net Return</td><td>£8,510</td><td>£39,193</td><td>£63,459</td><td>£82,402</td><td>£62,051</td><td>£255,615</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>