<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>£63,000</td><td>£63,945</td><td>£64,904</td><td>£66,527</td><td>£68,190</td><td>£326,566</td></tr><tr><td>Total Expenses</td><td>£53,345</td><td>£53,490</td><td>£53,626</td><td>£53,831</td><td>£54,039</td><td>£268,331</td></tr><tr><td>Profit Before Tax</td><td>£9,655</td><td>£10,455</td><td>£11,278</td><td>£12,696</td><td>£14,150</td><td>£58,235</td></tr><tr><td>Profit After Tax      </td><td>£7,821</td><td>£8,469</td><td>£9,135</td><td>£10,284</td><td>£11,462</td><td>£47,170</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,000</td><td>£49,980</td><td>£66,510</td><td>£46,335</td><td>£190,840</td></tr><tr><td>Net Return</td><td>£7,835</td><td>£36,469</td><td>£59,115</td><td>£76,794</td><td>£57,797</td><td>£238,010</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>12%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>