<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>£50,400</td><td>£51,156</td><td>£51,923</td><td>£53,221</td><td>£54,552</td><td>£261,253</td></tr><tr><td>Total Expenses</td><td>£40,824</td><td>£40,949</td><td>£41,067</td><td>£41,239</td><td>£41,414</td><td>£205,493</td></tr><tr><td>Profit Before Tax</td><td>£9,576</td><td>£10,207</td><td>£10,856</td><td>£11,983</td><td>£13,138</td><td>£55,759</td></tr><tr><td>Profit After Tax      </td><td>£7,757</td><td>£8,267</td><td>£8,794</td><td>£9,706</td><td>£10,641</td><td>£45,165</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£21,000</td><td>£37,485</td><td>£49,882</td><td>£34,751</td><td>£143,130</td></tr><tr><td>Net Return</td><td>£7,767</td><td>£29,268</td><td>£46,279</td><td>£59,588</td><td>£45,393</td><td>£188,295</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>13%</td><td>16%</td><td>13%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>