<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>£52,704</td><td>£53,495</td><td>£54,832</td><td>£56,203</td><td>£57,889</td><td>£275,122</td></tr><tr><td>Total Expenses</td><td>£39,494</td><td>£39,585</td><td>£39,729</td><td>£39,877</td><td>£40,057</td><td>£198,742</td></tr><tr><td>Profit Before Tax</td><td>£13,210</td><td>£13,910</td><td>£15,103</td><td>£16,325</td><td>£17,832</td><td>£76,380</td></tr><tr><td>Profit After Tax      </td><td>£10,700</td><td>£11,267</td><td>£12,233</td><td>£13,224</td><td>£14,444</td><td>£61,868</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£10,708</td><td>£11,275</td><td>£29,234</td><td>£43,569</td><td>£54,825</td><td>£149,612</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>