<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>£65,604</td><td>£66,588</td><td>£68,253</td><td>£69,959</td><td>£72,058</td><td>£342,462</td></tr><tr><td>Total Expenses</td><td>£49,227</td><td>£49,372</td><td>£49,581</td><td>£49,796</td><td>£50,048</td><td>£248,024</td></tr><tr><td>Profit Before Tax</td><td>£16,377</td><td>£17,216</td><td>£18,672</td><td>£20,163</td><td>£22,010</td><td>£94,438</td></tr><tr><td>Profit After Tax      </td><td>£13,265</td><td>£13,945</td><td>£15,124</td><td>£16,332</td><td>£17,828</td><td>£76,495</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,500</td><td>£36,593</td><td>£48,695</td><td>£105,809</td></tr><tr><td>Net Return</td><td>£13,275</td><td>£13,956</td><td>£35,624</td><td>£52,926</td><td>£66,523</td><td>£182,304</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>