<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>£87,000</td><td>£88,305</td><td>£90,513</td><td>£92,775</td><td>£95,559</td><td>£454,152</td></tr><tr><td>Total Expenses</td><td>£66,729</td><td>£66,871</td><td>£67,102</td><td>£67,340</td><td>£67,628</td><td>£335,670</td></tr><tr><td>Profit Before Tax</td><td>£20,271</td><td>£21,434</td><td>£23,410</td><td>£25,436</td><td>£27,930</td><td>£118,482</td></tr><tr><td>Profit After Tax      </td><td>£16,420</td><td>£17,362</td><td>£18,962</td><td>£20,603</td><td>£22,623</td><td>£95,970</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£16,434</td><td>£17,376</td><td>£47,963</td><td>£72,369</td><td>£91,509</td><td>£245,652</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>