<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>£51,432</td><td>£52,203</td><td>£53,509</td><td>£54,846</td><td>£56,492</td><td>£268,482</td></tr><tr><td>Total Expenses</td><td>£38,772</td><td>£38,860</td><td>£39,002</td><td>£39,146</td><td>£39,322</td><td>£195,102</td></tr><tr><td>Profit Before Tax</td><td>£12,660</td><td>£13,343</td><td>£14,507</td><td>£15,700</td><td>£17,170</td><td>£73,380</td></tr><tr><td>Profit After Tax      </td><td>£10,255</td><td>£10,808</td><td>£11,751</td><td>£12,717</td><td>£13,908</td><td>£59,438</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,700</td><td>£29,810</td><td>£39,669</td><td>£86,196</td></tr><tr><td>Net Return</td><td>£10,263</td><td>£10,816</td><td>£28,451</td><td>£42,527</td><td>£53,576</td><td>£145,634</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>