<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>£61,500</td><td>£62,422</td><td>£63,359</td><td>£64,943</td><td>£66,566</td><td>£318,791</td></tr><tr><td>Total Expenses</td><td>£56,413</td><td>£56,555</td><td>£56,689</td><td>£56,890</td><td>£57,095</td><td>£283,641</td></tr><tr><td>Profit Before Tax</td><td>£5,088</td><td>£5,868</td><td>£6,669</td><td>£8,053</td><td>£9,472</td><td>£35,150</td></tr><tr><td>Profit After Tax      </td><td>£4,121</td><td>£4,753</td><td>£5,402</td><td>£6,523</td><td>£7,672</td><td>£28,471</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£45,450</td><td>£62,418</td><td>£73,029</td><td>£59,356</td><td>£255,253</td></tr><tr><td>Net Return</td><td>£19,121</td><td>£50,203</td><td>£67,820</td><td>£79,552</td><td>£67,029</td><td>£283,725</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>9%</td><td>13%</td><td>15%</td><td>12%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>