<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>£69,000</td><td>£70,035</td><td>£71,786</td><td>£73,581</td><td>£75,788</td><td>£360,189</td></tr><tr><td>Total Expenses</td><td>£53,026</td><td>£53,141</td><td>£53,327</td><td>£53,518</td><td>£53,749</td><td>£266,761</td></tr><tr><td>Profit Before Tax</td><td>£15,974</td><td>£16,894</td><td>£18,459</td><td>£20,063</td><td>£22,039</td><td>£93,428</td></tr><tr><td>Profit After Tax      </td><td>£12,939</td><td>£13,684</td><td>£14,952</td><td>£16,251</td><td>£17,852</td><td>£75,677</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£12,950</td><td>£13,695</td><td>£37,952</td><td>£57,307</td><td>£72,485</td><td>£194,390</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>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>