<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>£52,800</td><td>£53,592</td><td>£54,932</td><td>£56,305</td><td>£57,994</td><td>£275,623</td></tr><tr><td>Total Expenses</td><td>£37,520</td><td>£37,611</td><td>£37,755</td><td>£37,904</td><td>£38,083</td><td>£188,873</td></tr><tr><td>Profit Before Tax</td><td>£15,280</td><td>£15,981</td><td>£17,176</td><td>£18,401</td><td>£19,911</td><td>£86,750</td></tr><tr><td>Profit After Tax      </td><td>£12,377</td><td>£12,945</td><td>£13,913</td><td>£14,905</td><td>£16,128</td><td>£70,268</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>£12,385</td><td>£12,953</td><td>£29,913</td><td>£43,466</td><td>£54,134</td><td>£152,850</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>