<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>£53,556</td><td>£54,359</td><td>£55,718</td><td>£57,111</td><td>£58,825</td><td>£279,570</td></tr><tr><td>Total Expenses</td><td>£36,207</td><td>£36,299</td><td>£36,445</td><td>£36,596</td><td>£36,778</td><td>£182,325</td></tr><tr><td>Profit Before Tax</td><td>£17,349</td><td>£18,061</td><td>£19,273</td><td>£20,516</td><td>£22,047</td><td>£97,245</td></tr><tr><td>Profit After Tax      </td><td>£14,053</td><td>£14,629</td><td>£15,611</td><td>£16,618</td><td>£17,858</td><td>£78,768</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,300</td><td>£27,311</td><td>£36,343</td><td>£78,970</td></tr><tr><td>Net Return</td><td>£14,060</td><td>£14,637</td><td>£30,911</td><td>£43,929</td><td>£54,201</td><td>£157,738</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>