<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>£85,500</td><td>£86,782</td><td>£88,952</td><td>£91,176</td><td>£93,911</td><td>£446,322</td></tr><tr><td>Total Expenses</td><td>£70,063</td><td>£70,237</td><td>£70,497</td><td>£70,763</td><td>£71,079</td><td>£352,638</td></tr><tr><td>Profit Before Tax</td><td>£15,438</td><td>£16,546</td><td>£18,455</td><td>£20,413</td><td>£22,832</td><td>£93,684</td></tr><tr><td>Profit After Tax      </td><td>£12,504</td><td>£13,402</td><td>£14,949</td><td>£16,534</td><td>£18,494</td><td>£75,884</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£12,519</td><td>£13,417</td><td>£44,949</td><td>£70,086</td><td>£89,755</td><td>£230,727</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>