<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>£45,504</td><td>£46,187</td><td>£47,341</td><td>£48,525</td><td>£49,980</td><td>£237,537</td></tr><tr><td>Total Expenses</td><td>£30,839</td><td>£30,919</td><td>£31,045</td><td>£31,174</td><td>£31,331</td><td>£155,308</td></tr><tr><td>Profit Before Tax</td><td>£14,665</td><td>£15,268</td><td>£16,296</td><td>£17,350</td><td>£18,650</td><td>£82,229</td></tr><tr><td>Profit After Tax      </td><td>£11,879</td><td>£12,367</td><td>£13,200</td><td>£14,054</td><td>£15,106</td><td>£66,605</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£11,885</td><td>£12,373</td><td>£26,200</td><td>£37,259</td><td>£45,986</td><td>£133,704</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>