<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>£75,900</td><td>£77,038</td><td>£78,964</td><td>£80,939</td><td>£83,367</td><td>£396,208</td></tr><tr><td>Total Expenses</td><td>£55,216</td><td>£55,376</td><td>£55,612</td><td>£55,853</td><td>£56,138</td><td>£278,195</td></tr><tr><td>Profit Before Tax</td><td>£20,684</td><td>£21,662</td><td>£23,353</td><td>£25,086</td><td>£27,228</td><td>£118,013</td></tr><tr><td>Profit After Tax      </td><td>£16,754</td><td>£17,547</td><td>£18,916</td><td>£20,319</td><td>£22,055</td><td>£95,590</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£16,765</td><td>£17,558</td><td>£41,916</td><td>£61,375</td><td>£76,689</td><td>£214,303</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>