<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>£62,422</td><td>£63,983</td><td>£65,903</td><td>£313,208</td></tr><tr><td>Total Expenses</td><td>£47,675</td><td>£47,811</td><td>£48,006</td><td>£48,206</td><td>£48,441</td><td>£240,139</td></tr><tr><td>Profit Before Tax</td><td>£12,325</td><td>£13,089</td><td>£14,416</td><td>£15,777</td><td>£17,462</td><td>£73,069</td></tr><tr><td>Profit After Tax      </td><td>£9,983</td><td>£10,602</td><td>£11,677</td><td>£12,779</td><td>£14,144</td><td>£59,186</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£9,993</td><td>£10,612</td><td>£31,678</td><td>£48,480</td><td>£61,652</td><td>£162,414</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>