<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>£82,500</td><td>£83,737</td><td>£85,831</td><td>£87,977</td><td>£90,616</td><td>£430,661</td></tr><tr><td>Total Expenses</td><td>£59,844</td><td>£60,014</td><td>£60,266</td><td>£60,524</td><td>£60,831</td><td>£301,478</td></tr><tr><td>Profit Before Tax</td><td>£22,656</td><td>£23,724</td><td>£25,565</td><td>£27,452</td><td>£29,785</td><td>£129,183</td></tr><tr><td>Profit After Tax      </td><td>£18,352</td><td>£19,216</td><td>£20,708</td><td>£22,236</td><td>£24,126</td><td>£104,638</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£18,364</td><td>£19,229</td><td>£45,708</td><td>£66,862</td><td>£83,510</td><td>£233,674</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>