<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>£82,500</td><td>£83,737</td><td>£85,831</td><td>£87,977</td><td>£90,616</td><td>£430,661</td></tr><tr><td>Total Expenses</td><td>£69,763</td><td>£69,932</td><td>£70,185</td><td>£70,443</td><td>£70,750</td><td>£351,072</td></tr><tr><td>Profit Before Tax</td><td>£12,738</td><td>£13,805</td><td>£15,646</td><td>£17,534</td><td>£19,866</td><td>£79,589</td></tr><tr><td>Profit After Tax      </td><td>£10,317</td><td>£11,182</td><td>£12,674</td><td>£14,202</td><td>£16,092</td><td>£64,467</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£10,332</td><td>£11,197</td><td>£42,674</td><td>£67,753</td><td>£87,353</td><td>£219,310</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>12%</td><td>16%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>