<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>£54,000</td><td>£54,810</td><td>£56,180</td><td>£57,585</td><td>£59,312</td><td>£281,887</td></tr><tr><td>Total Expenses</td><td>£41,608</td><td>£41,700</td><td>£41,848</td><td>£41,999</td><td>£42,183</td><td>£209,337</td></tr><tr><td>Profit Before Tax</td><td>£12,393</td><td>£13,110</td><td>£14,332</td><td>£15,586</td><td>£17,130</td><td>£72,550</td></tr><tr><td>Profit After Tax      </td><td>£10,038</td><td>£10,619</td><td>£11,609</td><td>£12,624</td><td>£13,875</td><td>£58,766</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£10,047</td><td>£10,628</td><td>£29,610</td><td>£44,755</td><td>£56,632</td><td>£151,671</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>