<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>£53,268</td><td>£54,067</td><td>£55,419</td><td>£56,804</td><td>£58,508</td><td>£278,066</td></tr><tr><td>Total Expenses</td><td>£38,868</td><td>£38,994</td><td>£39,172</td><td>£39,355</td><td>£39,568</td><td>£195,958</td></tr><tr><td>Profit Before Tax</td><td>£14,400</td><td>£15,073</td><td>£16,246</td><td>£17,449</td><td>£18,940</td><td>£82,108</td></tr><tr><td>Profit After Tax      </td><td>£11,664</td><td>£12,209</td><td>£13,159</td><td>£14,134</td><td>£15,342</td><td>£66,508</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£11,672</td><td>£12,217</td><td>£29,060</td><td>£42,516</td><td>£53,110</td><td>£148,574</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>