<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>£52,260</td><td>£53,044</td><td>£54,370</td><td>£55,729</td><td>£57,401</td><td>£272,804</td></tr><tr><td>Total Expenses</td><td>£38,173</td><td>£38,297</td><td>£38,472</td><td>£38,652</td><td>£38,862</td><td>£192,456</td></tr><tr><td>Profit Before Tax</td><td>£14,088</td><td>£14,747</td><td>£15,898</td><td>£17,077</td><td>£18,539</td><td>£80,348</td></tr><tr><td>Profit After Tax      </td><td>£11,411</td><td>£11,945</td><td>£12,877</td><td>£13,832</td><td>£15,017</td><td>£65,082</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£11,419</td><td>£11,953</td><td>£28,477</td><td>£41,679</td><td>£52,072</td><td>£145,600</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>