<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>£49,296</td><td>£50,035</td><td>£51,286</td><td>£52,568</td><td>£54,146</td><td>£257,332</td></tr><tr><td>Total Expenses</td><td>£35,694</td><td>£35,814</td><td>£35,982</td><td>£36,154</td><td>£36,354</td><td>£179,998</td></tr><tr><td>Profit Before Tax</td><td>£13,602</td><td>£14,222</td><td>£15,304</td><td>£16,414</td><td>£17,791</td><td>£77,333</td></tr><tr><td>Profit After Tax      </td><td>£11,018</td><td>£11,519</td><td>£12,397</td><td>£13,296</td><td>£14,411</td><td>£62,640</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£11,025</td><td>£11,527</td><td>£26,897</td><td>£39,179</td><td>£48,854</td><td>£137,481</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>