<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>£90,000</td><td>£91,350</td><td>£93,634</td><td>£95,975</td><td>£98,854</td><td>£469,812</td></tr><tr><td>Total Expenses</td><td>£69,013</td><td>£69,159</td><td>£69,398</td><td>£69,643</td><td>£69,942</td><td>£347,155</td></tr><tr><td>Profit Before Tax</td><td>£20,988</td><td>£22,191</td><td>£24,236</td><td>£26,331</td><td>£28,912</td><td>£122,658</td></tr><tr><td>Profit After Tax      </td><td>£17,000</td><td>£17,975</td><td>£19,631</td><td>£21,328</td><td>£23,419</td><td>£99,353</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£17,015</td><td>£17,990</td><td>£49,631</td><td>£74,880</td><td>£94,680</td><td>£254,196</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>