<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>£54,456</td><td>£55,273</td><td>£56,655</td><td>£58,071</td><td>£59,813</td><td>£284,268</td></tr><tr><td>Total Expenses</td><td>£38,677</td><td>£38,771</td><td>£38,920</td><td>£39,072</td><td>£39,257</td><td>£194,697</td></tr><tr><td>Profit Before Tax</td><td>£15,779</td><td>£16,502</td><td>£17,735</td><td>£18,999</td><td>£20,556</td><td>£89,571</td></tr><tr><td>Profit After Tax      </td><td>£12,781</td><td>£13,367</td><td>£14,365</td><td>£15,389</td><td>£16,650</td><td>£72,552</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,194</td><td>£85,164</td></tr><tr><td>Net Return</td><td>£12,789</td><td>£13,375</td><td>£30,866</td><td>£44,842</td><td>£55,844</td><td>£157,716</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>