<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>£59,076</td><td>£59,962</td><td>£61,461</td><td>£62,998</td><td>£64,888</td><td>£308,385</td></tr><tr><td>Total Expenses</td><td>£41,917</td><td>£42,017</td><td>£42,177</td><td>£42,342</td><td>£42,542</td><td>£210,995</td></tr><tr><td>Profit Before Tax</td><td>£17,159</td><td>£17,945</td><td>£19,284</td><td>£20,656</td><td>£22,346</td><td>£97,390</td></tr><tr><td>Profit After Tax      </td><td>£13,899</td><td>£14,536</td><td>£15,620</td><td>£16,731</td><td>£18,100</td><td>£78,886</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£13,908</td><td>£14,545</td><td>£33,520</td><td>£48,683</td><td>£60,619</td><td>£171,275</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>