<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>£60,000</td><td>£60,900</td><td>£61,813</td><td>£63,359</td><td>£64,943</td><td>£311,015</td></tr><tr><td>Total Expenses</td><td>£48,219</td><td>£48,359</td><td>£48,491</td><td>£48,687</td><td>£48,889</td><td>£242,645</td></tr><tr><td>Profit Before Tax</td><td>£11,781</td><td>£12,541</td><td>£13,322</td><td>£14,671</td><td>£16,054</td><td>£68,371</td></tr><tr><td>Profit After Tax      </td><td>£9,543</td><td>£10,158</td><td>£10,791</td><td>£11,884</td><td>£13,004</td><td>£55,380</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>£9,555</td><td>£35,159</td><td>£55,417</td><td>£71,268</td><td>£54,375</td><td>£225,773</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>13%</td><td>16%</td><td>12%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>