<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>£57,000</td><td>£57,855</td><td>£59,301</td><td>£60,784</td><td>£62,607</td><td>£297,548</td></tr><tr><td>Total Expenses</td><td>£43,891</td><td>£43,988</td><td>£44,144</td><td>£44,303</td><td>£44,496</td><td>£220,822</td></tr><tr><td>Profit Before Tax</td><td>£13,109</td><td>£13,867</td><td>£15,158</td><td>£16,481</td><td>£18,112</td><td>£76,726</td></tr><tr><td>Profit After Tax      </td><td>£10,618</td><td>£11,232</td><td>£12,278</td><td>£13,350</td><td>£14,670</td><td>£62,148</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£10,628</td><td>£11,242</td><td>£31,278</td><td>£47,265</td><td>£59,802</td><td>£160,215</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>