<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>£55,248</td><td>£56,077</td><td>£57,479</td><td>£58,916</td><td>£60,683</td><td>£288,402</td></tr><tr><td>Total Expenses</td><td>£39,749</td><td>£39,843</td><td>£39,994</td><td>£40,149</td><td>£40,336</td><td>£200,070</td></tr><tr><td>Profit Before Tax</td><td>£15,499</td><td>£16,234</td><td>£17,485</td><td>£18,767</td><td>£20,347</td><td>£88,332</td></tr><tr><td>Profit After Tax      </td><td>£12,555</td><td>£13,149</td><td>£14,163</td><td>£15,201</td><td>£16,481</td><td>£71,549</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£12,563</td><td>£13,158</td><td>£31,163</td><td>£45,547</td><td>£56,863</td><td>£159,293</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>