<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>£71,256</td><td>£72,325</td><td>£74,133</td><td>£75,986</td><td>£78,266</td><td>£371,966</td></tr><tr><td>Total Expenses</td><td>£57,219</td><td>£57,338</td><td>£57,529</td><td>£57,726</td><td>£57,964</td><td>£287,776</td></tr><tr><td>Profit Before Tax</td><td>£14,037</td><td>£14,987</td><td>£16,604</td><td>£18,261</td><td>£20,302</td><td>£84,190</td></tr><tr><td>Profit After Tax      </td><td>£11,370</td><td>£12,140</td><td>£13,449</td><td>£14,791</td><td>£16,444</td><td>£68,194</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£11,382</td><td>£12,152</td><td>£38,449</td><td>£59,417</td><td>£75,829</td><td>£197,229</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>