<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>£55,608</td><td>£56,442</td><td>£57,853</td><td>£59,300</td><td>£61,078</td><td>£290,281</td></tr><tr><td>Total Expenses</td><td>£40,491</td><td>£40,620</td><td>£40,805</td><td>£40,993</td><td>£41,214</td><td>£204,123</td></tr><tr><td>Profit Before Tax</td><td>£15,117</td><td>£15,822</td><td>£17,049</td><td>£18,306</td><td>£19,865</td><td>£86,159</td></tr><tr><td>Profit After Tax      </td><td>£12,245</td><td>£12,816</td><td>£13,809</td><td>£14,828</td><td>£16,091</td><td>£69,788</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,600</td><td>£29,632</td><td>£39,431</td><td>£85,680</td></tr><tr><td>Net Return</td><td>£12,253</td><td>£12,824</td><td>£30,410</td><td>£44,460</td><td>£55,522</td><td>£155,468</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>