<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>£60,864</td><td>£61,777</td><td>£62,704</td><td>£64,271</td><td>£65,878</td><td>£315,494</td></tr><tr><td>Total Expenses</td><td>£49,753</td><td>£49,894</td><td>£50,028</td><td>£50,227</td><td>£50,430</td><td>£250,332</td></tr><tr><td>Profit Before Tax</td><td>£11,111</td><td>£11,883</td><td>£12,676</td><td>£14,045</td><td>£15,448</td><td>£65,162</td></tr><tr><td>Profit After Tax      </td><td>£9,000</td><td>£9,625</td><td>£10,267</td><td>£11,376</td><td>£12,513</td><td>£52,781</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,900</td><td>£46,232</td><td>£61,522</td><td>£42,860</td><td>£176,527</td></tr><tr><td>Net Return</td><td>£9,013</td><td>£35,525</td><td>£56,499</td><td>£72,898</td><td>£55,373</td><td>£229,308</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>