<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>£75,000</td><td>£76,125</td><td>£78,028</td><td>£79,979</td><td>£82,378</td><td>£391,510</td></tr><tr><td>Total Expenses</td><td>£57,594</td><td>£57,718</td><td>£57,919</td><td>£58,125</td><td>£58,375</td><td>£289,731</td></tr><tr><td>Profit Before Tax</td><td>£17,406</td><td>£18,407</td><td>£20,109</td><td>£21,854</td><td>£24,003</td><td>£101,780</td></tr><tr><td>Profit After Tax      </td><td>£14,099</td><td>£14,910</td><td>£16,289</td><td>£17,702</td><td>£19,442</td><td>£82,441</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£14,112</td><td>£14,922</td><td>£41,289</td><td>£62,328</td><td>£78,827</td><td>£211,477</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>