<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>£56,256</td><td>£57,100</td><td>£57,956</td><td>£59,405</td><td>£60,890</td><td>£291,608</td></tr><tr><td>Total Expenses</td><td>£46,344</td><td>£46,441</td><td>£46,537</td><td>£46,692</td><td>£46,852</td><td>£232,867</td></tr><tr><td>Profit Before Tax</td><td>£9,912</td><td>£10,659</td><td>£11,419</td><td>£12,713</td><td>£14,039</td><td>£58,741</td></tr><tr><td>Profit After Tax      </td><td>£8,028</td><td>£8,633</td><td>£9,250</td><td>£10,297</td><td>£11,371</td><td>£47,580</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£8,041</td><td>£33,634</td><td>£53,875</td><td>£69,681</td><td>£52,742</td><td>£217,973</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>