<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>£60,060</td><td>£60,961</td><td>£62,485</td><td>£64,047</td><td>£65,968</td><td>£313,521</td></tr><tr><td>Total Expenses</td><td>£45,189</td><td>£45,291</td><td>£45,454</td><td>£45,621</td><td>£45,824</td><td>£227,379</td></tr><tr><td>Profit Before Tax</td><td>£14,871</td><td>£15,670</td><td>£17,031</td><td>£18,426</td><td>£20,145</td><td>£86,143</td></tr><tr><td>Profit After Tax      </td><td>£12,045</td><td>£12,693</td><td>£13,795</td><td>£14,925</td><td>£16,317</td><td>£69,776</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£12,055</td><td>£12,703</td><td>£33,296</td><td>£49,733</td><td>£62,637</td><td>£170,423</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>