<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>£48,648</td><td>£49,378</td><td>£50,612</td><td>£51,877</td><td>£53,434</td><td>£253,949</td></tr><tr><td>Total Expenses</td><td>£32,939</td><td>£33,023</td><td>£33,158</td><td>£33,295</td><td>£33,461</td><td>£165,876</td></tr><tr><td>Profit Before Tax</td><td>£15,709</td><td>£16,354</td><td>£17,455</td><td>£18,582</td><td>£19,972</td><td>£88,073</td></tr><tr><td>Profit After Tax      </td><td>£12,724</td><td>£13,247</td><td>£14,138</td><td>£15,052</td><td>£16,178</td><td>£71,339</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£12,731</td><td>£13,254</td><td>£28,038</td><td>£39,864</td><td>£49,195</td><td>£143,083</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>