<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>£44,100</td><td>£44,761</td><td>£45,881</td><td>£47,028</td><td>£48,438</td><td>£230,208</td></tr><tr><td>Total Expenses</td><td>£29,905</td><td>£29,983</td><td>£30,106</td><td>£30,231</td><td>£30,383</td><td>£150,608</td></tr><tr><td>Profit Before Tax</td><td>£14,195</td><td>£14,779</td><td>£15,775</td><td>£16,796</td><td>£18,055</td><td>£79,600</td></tr><tr><td>Profit After Tax      </td><td>£11,498</td><td>£11,971</td><td>£12,778</td><td>£13,605</td><td>£14,625</td><td>£64,476</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,930</td><td>£65,034</td></tr><tr><td>Net Return</td><td>£11,504</td><td>£11,977</td><td>£25,378</td><td>£36,096</td><td>£44,555</td><td>£129,510</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</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>