<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>£48,576</td><td>£49,305</td><td>£50,537</td><td>£51,801</td><td>£53,355</td><td>£253,573</td></tr><tr><td>Total Expenses</td><td>£35,622</td><td>£35,741</td><td>£35,907</td><td>£36,077</td><td>£36,275</td><td>£179,622</td></tr><tr><td>Profit Before Tax</td><td>£12,954</td><td>£13,564</td><td>£14,630</td><td>£15,723</td><td>£17,079</td><td>£73,951</td></tr><tr><td>Profit After Tax      </td><td>£10,493</td><td>£10,987</td><td>£11,850</td><td>£12,736</td><td>£13,834</td><td>£59,900</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£10,500</td><td>£10,994</td><td>£26,351</td><td>£38,619</td><td>£48,277</td><td>£134,741</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>