<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>£66,000</td><td>£66,990</td><td>£68,665</td><td>£70,381</td><td>£72,493</td><td>£344,529</td></tr><tr><td>Total Expenses</td><td>£50,743</td><td>£50,853</td><td>£51,031</td><td>£51,214</td><td>£51,436</td><td>£255,276</td></tr><tr><td>Profit Before Tax</td><td>£15,258</td><td>£16,137</td><td>£17,634</td><td>£19,168</td><td>£21,057</td><td>£89,253</td></tr><tr><td>Profit After Tax      </td><td>£12,359</td><td>£13,071</td><td>£14,283</td><td>£15,526</td><td>£17,056</td><td>£72,295</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£12,370</td><td>£13,082</td><td>£36,284</td><td>£54,796</td><td>£69,314</td><td>£185,846</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>