<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>£67,764</td><td>£68,780</td><td>£70,500</td><td>£72,262</td><td>£74,430</td><td>£353,737</td></tr><tr><td>Total Expenses</td><td>£50,919</td><td>£51,032</td><td>£51,215</td><td>£51,402</td><td>£51,629</td><td>£256,197</td></tr><tr><td>Profit Before Tax</td><td>£16,845</td><td>£17,748</td><td>£19,285</td><td>£20,861</td><td>£22,801</td><td>£97,540</td></tr><tr><td>Profit After Tax      </td><td>£13,645</td><td>£14,376</td><td>£15,621</td><td>£16,897</td><td>£18,469</td><td>£79,008</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£13,656</td><td>£14,387</td><td>£37,621</td><td>£56,168</td><td>£70,727</td><td>£192,559</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>