<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>£52,500</td><td>£53,288</td><td>£54,620</td><td>£55,985</td><td>£57,665</td><td>£274,057</td></tr><tr><td>Total Expenses</td><td>£35,506</td><td>£35,597</td><td>£35,740</td><td>£35,888</td><td>£36,067</td><td>£178,798</td></tr><tr><td>Profit Before Tax</td><td>£16,994</td><td>£17,691</td><td>£18,879</td><td>£20,097</td><td>£21,598</td><td>£95,259</td></tr><tr><td>Profit After Tax      </td><td>£13,765</td><td>£14,330</td><td>£15,292</td><td>£16,279</td><td>£17,494</td><td>£77,160</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£13,772</td><td>£14,337</td><td>£30,292</td><td>£43,054</td><td>£53,125</td><td>£154,581</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>