<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>£61,980</td><td>£62,910</td><td>£64,482</td><td>£66,095</td><td>£68,077</td><td>£323,544</td></tr><tr><td>Total Expenses</td><td>£44,897</td><td>£45,036</td><td>£45,237</td><td>£45,442</td><td>£45,683</td><td>£226,295</td></tr><tr><td>Profit Before Tax</td><td>£17,083</td><td>£17,873</td><td>£19,246</td><td>£20,653</td><td>£22,395</td><td>£97,249</td></tr><tr><td>Profit After Tax      </td><td>£13,837</td><td>£14,477</td><td>£15,589</td><td>£16,729</td><td>£18,140</td><td>£78,772</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£13,846</td><td>£14,487</td><td>£34,090</td><td>£49,752</td><td>£62,084</td><td>£174,258</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>