<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>£54,000</td><td>£54,810</td><td>£56,180</td><td>£57,585</td><td>£59,312</td><td>£281,887</td></tr><tr><td>Total Expenses</td><td>£39,624</td><td>£39,716</td><td>£39,864</td><td>£40,015</td><td>£40,199</td><td>£199,418</td></tr><tr><td>Profit Before Tax</td><td>£14,376</td><td>£15,094</td><td>£16,316</td><td>£17,569</td><td>£19,113</td><td>£82,469</td></tr><tr><td>Profit After Tax      </td><td>£11,645</td><td>£12,226</td><td>£13,216</td><td>£14,231</td><td>£15,482</td><td>£66,800</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£11,653</td><td>£12,234</td><td>£30,216</td><td>£44,577</td><td>£55,863</td><td>£154,544</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>