<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>£53,724</td><td>£54,530</td><td>£55,893</td><td>£57,290</td><td>£59,009</td><td>£280,447</td></tr><tr><td>Total Expenses</td><td>£38,716</td><td>£38,842</td><td>£39,022</td><td>£39,205</td><td>£39,420</td><td>£195,204</td></tr><tr><td>Profit Before Tax</td><td>£15,008</td><td>£15,688</td><td>£16,872</td><td>£18,085</td><td>£19,590</td><td>£85,242</td></tr><tr><td>Profit After Tax      </td><td>£12,157</td><td>£12,707</td><td>£13,666</td><td>£14,649</td><td>£15,867</td><td>£69,046</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,800</td><td>£28,204</td><td>£37,531</td><td>£81,551</td></tr><tr><td>Net Return</td><td>£12,165</td><td>£12,715</td><td>£29,466</td><td>£42,853</td><td>£53,398</td><td>£150,597</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>