<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>£66,660</td><td>£67,660</td><td>£69,351</td><td>£71,085</td><td>£73,218</td><td>£347,974</td></tr><tr><td>Total Expenses</td><td>£48,143</td><td>£48,289</td><td>£48,501</td><td>£48,718</td><td>£48,974</td><td>£242,624</td></tr><tr><td>Profit Before Tax</td><td>£18,517</td><td>£19,371</td><td>£20,851</td><td>£22,367</td><td>£24,244</td><td>£105,350</td></tr><tr><td>Profit After Tax      </td><td>£14,999</td><td>£15,691</td><td>£16,889</td><td>£18,117</td><td>£19,638</td><td>£85,334</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£15,009</td><td>£15,701</td><td>£36,789</td><td>£53,640</td><td>£66,907</td><td>£188,046</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>55%</td></tr></tbody></table></div></div></template></turbo-stream>