<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>£58,824</td><td>£59,706</td><td>£61,199</td><td>£62,729</td><td>£64,611</td><td>£307,069</td></tr><tr><td>Total Expenses</td><td>£42,201</td><td>£42,336</td><td>£42,528</td><td>£42,725</td><td>£42,955</td><td>£212,745</td></tr><tr><td>Profit Before Tax</td><td>£16,623</td><td>£17,371</td><td>£18,671</td><td>£20,004</td><td>£21,655</td><td>£94,325</td></tr><tr><td>Profit After Tax      </td><td>£13,464</td><td>£14,070</td><td>£15,124</td><td>£16,204</td><td>£17,541</td><td>£76,403</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,300</td><td>£30,881</td><td>£41,094</td><td>£89,293</td></tr><tr><td>Net Return</td><td>£13,473</td><td>£14,079</td><td>£32,424</td><td>£47,085</td><td>£58,635</td><td>£165,696</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</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>