<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>£60,000</td><td>£60,900</td><td>£62,422</td><td>£63,983</td><td>£65,903</td><td>£313,208</td></tr><tr><td>Total Expenses</td><td>£39,541</td><td>£39,677</td><td>£39,873</td><td>£40,073</td><td>£40,307</td><td>£199,471</td></tr><tr><td>Profit Before Tax</td><td>£20,459</td><td>£21,223</td><td>£22,550</td><td>£23,910</td><td>£25,595</td><td>£113,737</td></tr><tr><td>Profit After Tax      </td><td>£16,571</td><td>£17,190</td><td>£18,265</td><td>£19,368</td><td>£20,732</td><td>£92,127</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,066</td></tr><tr><td>Net Return</td><td>£16,579</td><td>£17,198</td><td>£34,166</td><td>£47,749</td><td>£58,500</td><td>£174,193</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>22%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>