<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>£55,200</td><td>£56,028</td><td>£56,868</td><td>£58,290</td><td>£59,747</td><td>£286,134</td></tr><tr><td>Total Expenses</td><td>£44,630</td><td>£44,725</td><td>£44,820</td><td>£44,972</td><td>£45,129</td><td>£224,276</td></tr><tr><td>Profit Before Tax</td><td>£10,570</td><td>£11,303</td><td>£12,049</td><td>£13,318</td><td>£14,619</td><td>£61,858</td></tr><tr><td>Profit After Tax      </td><td>£8,562</td><td>£9,155</td><td>£9,760</td><td>£10,788</td><td>£11,841</td><td>£50,105</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£8,574</td><td>£33,155</td><td>£52,600</td><td>£67,796</td><td>£51,557</td><td>£213,682</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>12%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>