<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>£42,000</td><td>£42,630</td><td>£43,696</td><td>£44,788</td><td>£46,132</td><td>£219,246</td></tr><tr><td>Total Expenses</td><td>£26,323</td><td>£26,397</td><td>£26,515</td><td>£26,635</td><td>£26,780</td><td>£132,650</td></tr><tr><td>Profit Before Tax</td><td>£15,677</td><td>£16,233</td><td>£17,181</td><td>£18,153</td><td>£19,352</td><td>£86,596</td></tr><tr><td>Profit After Tax      </td><td>£12,698</td><td>£13,148</td><td>£13,917</td><td>£14,704</td><td>£15,675</td><td>£70,143</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,892</td><td>£56,260</td></tr><tr><td>Net Return</td><td>£12,704</td><td>£13,154</td><td>£24,817</td><td>£34,161</td><td>£41,567</td><td>£126,402</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>19%</td><td>23%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>