<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>£42,000</td><td>£42,630</td><td>£43,696</td><td>£44,788</td><td>£46,132</td><td>£219,246</td></tr><tr><td>Total Expenses</td><td>£28,503</td><td>£28,578</td><td>£28,695</td><td>£28,815</td><td>£28,960</td><td>£143,550</td></tr><tr><td>Profit Before Tax</td><td>£13,497</td><td>£14,052</td><td>£15,001</td><td>£15,973</td><td>£17,172</td><td>£75,695</td></tr><tr><td>Profit After Tax      </td><td>£10,933</td><td>£11,383</td><td>£12,151</td><td>£12,938</td><td>£13,909</td><td>£61,313</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£10,939</td><td>£11,389</td><td>£24,150</td><td>£34,357</td><td>£42,411</td><td>£123,245</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>