<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>£60,600</td><td>£61,509</td><td>£63,047</td><td>£64,623</td><td>£66,562</td><td>£316,340</td></tr><tr><td>Total Expenses</td><td>£45,751</td><td>£45,888</td><td>£46,085</td><td>£46,286</td><td>£46,523</td><td>£230,534</td></tr><tr><td>Profit Before Tax</td><td>£14,849</td><td>£15,621</td><td>£16,962</td><td>£18,337</td><td>£20,039</td><td>£85,807</td></tr><tr><td>Profit After Tax      </td><td>£12,027</td><td>£12,653</td><td>£13,739</td><td>£14,853</td><td>£16,231</td><td>£69,503</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>£12,037</td><td>£12,662</td><td>£32,739</td><td>£48,768</td><td>£61,363</td><td>£167,571</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>