<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>£50,256</td><td>£51,010</td><td>£52,285</td><td>£53,592</td><td>£55,200</td><td>£262,343</td></tr><tr><td>Total Expenses</td><td>£35,282</td><td>£35,369</td><td>£35,507</td><td>£35,649</td><td>£35,820</td><td>£177,626</td></tr><tr><td>Profit Before Tax</td><td>£14,974</td><td>£15,641</td><td>£16,778</td><td>£17,944</td><td>£19,380</td><td>£84,717</td></tr><tr><td>Profit After Tax      </td><td>£12,129</td><td>£12,669</td><td>£13,590</td><td>£14,534</td><td>£15,698</td><td>£68,621</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£12,137</td><td>£12,677</td><td>£28,591</td><td>£41,310</td><td>£51,328</td><td>£146,042</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>