<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>£59,400</td><td>£60,291</td><td>£61,798</td><td>£63,343</td><td>£65,244</td><td>£310,076</td></tr><tr><td>Total Expenses</td><td>£43,648</td><td>£43,783</td><td>£43,976</td><td>£44,175</td><td>£44,407</td><td>£219,988</td></tr><tr><td>Profit Before Tax</td><td>£15,753</td><td>£16,508</td><td>£17,822</td><td>£19,169</td><td>£20,836</td><td>£90,088</td></tr><tr><td>Profit After Tax      </td><td>£12,760</td><td>£13,372</td><td>£14,436</td><td>£15,527</td><td>£16,877</td><td>£72,971</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£12,769</td><td>£13,381</td><td>£32,436</td><td>£47,657</td><td>£59,634</td><td>£165,877</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>