<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>£75,192</td><td>£76,320</td><td>£78,228</td><td>£80,184</td><td>£82,589</td><td>£392,512</td></tr><tr><td>Total Expenses</td><td>£57,129</td><td>£57,288</td><td>£57,522</td><td>£57,761</td><td>£58,044</td><td>£287,745</td></tr><tr><td>Profit Before Tax</td><td>£18,063</td><td>£19,032</td><td>£20,706</td><td>£22,422</td><td>£24,545</td><td>£104,768</td></tr><tr><td>Profit After Tax      </td><td>£14,631</td><td>£15,416</td><td>£16,772</td><td>£18,162</td><td>£19,881</td><td>£84,862</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£14,643</td><td>£15,428</td><td>£40,772</td><td>£61,003</td><td>£76,890</td><td>£208,736</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>14%</td><td>18%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>