<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>£56,952</td><td>£57,806</td><td>£59,251</td><td>£60,733</td><td>£62,555</td><td>£297,297</td></tr><tr><td>Total Expenses</td><td>£41,419</td><td>£41,550</td><td>£41,738</td><td>£41,930</td><td>£42,155</td><td>£208,792</td></tr><tr><td>Profit Before Tax</td><td>£15,533</td><td>£16,256</td><td>£17,514</td><td>£18,803</td><td>£20,400</td><td>£88,505</td></tr><tr><td>Profit After Tax      </td><td>£12,582</td><td>£13,167</td><td>£14,186</td><td>£15,230</td><td>£16,524</td><td>£71,689</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£12,590</td><td>£13,176</td><td>£31,186</td><td>£45,576</td><td>£56,905</td><td>£159,434</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>