<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>£46,896</td><td>£47,599</td><td>£48,789</td><td>£50,009</td><td>£51,509</td><td>£244,803</td></tr><tr><td>Total Expenses</td><td>£34,462</td><td>£34,578</td><td>£34,740</td><td>£34,906</td><td>£35,099</td><td>£173,786</td></tr><tr><td>Profit Before Tax</td><td>£12,434</td><td>£13,021</td><td>£14,049</td><td>£15,103</td><td>£16,411</td><td>£71,017</td></tr><tr><td>Profit After Tax      </td><td>£10,071</td><td>£10,547</td><td>£11,380</td><td>£12,233</td><td>£13,293</td><td>£57,524</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£10,078</td><td>£10,554</td><td>£25,380</td><td>£37,224</td><td>£46,548</td><td>£129,784</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>