<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>£57,504</td><td>£58,367</td><td>£59,242</td><td>£60,723</td><td>£62,241</td><td>£298,077</td></tr><tr><td>Total Expenses</td><td>£46,469</td><td>£46,568</td><td>£46,666</td><td>£46,824</td><td>£46,987</td><td>£233,514</td></tr><tr><td>Profit Before Tax</td><td>£11,035</td><td>£11,799</td><td>£12,576</td><td>£13,899</td><td>£15,254</td><td>£64,563</td></tr><tr><td>Profit After Tax      </td><td>£8,938</td><td>£9,557</td><td>£10,187</td><td>£11,258</td><td>£12,356</td><td>£52,296</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>£8,951</td><td>£34,557</td><td>£54,812</td><td>£70,642</td><td>£53,727</td><td>£222,689</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>