<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>£53,904</td><td>£54,713</td><td>£56,080</td><td>£57,482</td><td>£59,207</td><td>£281,386</td></tr><tr><td>Total Expenses</td><td>£40,606</td><td>£40,698</td><td>£40,846</td><td>£40,997</td><td>£41,180</td><td>£204,328</td></tr><tr><td>Profit Before Tax</td><td>£13,298</td><td>£14,014</td><td>£15,234</td><td>£16,485</td><td>£18,027</td><td>£77,059</td></tr><tr><td>Profit After Tax      </td><td>£10,771</td><td>£11,351</td><td>£12,340</td><td>£13,353</td><td>£14,602</td><td>£62,417</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£10,780</td><td>£11,360</td><td>£29,840</td><td>£44,591</td><td>£56,171</td><td>£152,742</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>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>52%</td></tr></tbody></table></div></div></template></turbo-stream>