<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>£49,596</td><td>£50,340</td><td>£51,598</td><td>£52,888</td><td>£54,475</td><td>£258,898</td></tr><tr><td>Total Expenses</td><td>£37,200</td><td>£37,285</td><td>£37,422</td><td>£37,562</td><td>£37,731</td><td>£187,201</td></tr><tr><td>Profit Before Tax</td><td>£12,396</td><td>£13,054</td><td>£14,176</td><td>£15,326</td><td>£16,744</td><td>£71,697</td></tr><tr><td>Profit After Tax      </td><td>£10,041</td><td>£10,574</td><td>£11,483</td><td>£12,414</td><td>£13,562</td><td>£58,075</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£10,049</td><td>£10,582</td><td>£27,483</td><td>£40,975</td><td>£51,568</td><td>£140,658</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>