<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>£57,804</td><td>£58,671</td><td>£60,138</td><td>£61,641</td><td>£63,491</td><td>£301,745</td></tr><tr><td>Total Expenses</td><td>£41,504</td><td>£41,637</td><td>£41,826</td><td>£42,021</td><td>£42,248</td><td>£209,236</td></tr><tr><td>Profit Before Tax</td><td>£16,300</td><td>£17,034</td><td>£18,311</td><td>£19,621</td><td>£21,242</td><td>£92,508</td></tr><tr><td>Profit After Tax      </td><td>£13,203</td><td>£13,798</td><td>£14,832</td><td>£15,893</td><td>£17,206</td><td>£74,932</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£13,211</td><td>£13,806</td><td>£31,833</td><td>£46,238</td><td>£57,588</td><td>£162,676</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>