<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>£61,056</td><td>£61,972</td><td>£63,521</td><td>£65,109</td><td>£67,062</td><td>£318,721</td></tr><tr><td>Total Expenses</td><td>£44,805</td><td>£44,943</td><td>£45,140</td><td>£45,343</td><td>£45,581</td><td>£225,812</td></tr><tr><td>Profit Before Tax</td><td>£16,251</td><td>£17,029</td><td>£18,381</td><td>£19,766</td><td>£21,481</td><td>£92,908</td></tr><tr><td>Profit After Tax      </td><td>£13,163</td><td>£13,794</td><td>£14,888</td><td>£16,010</td><td>£17,400</td><td>£75,256</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>£13,173</td><td>£13,803</td><td>£33,389</td><td>£49,034</td><td>£61,344</td><td>£170,742</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>