<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>£30,000</td><td>£30,450</td><td>£30,907</td><td>£31,679</td><td>£32,471</td><td>£155,508</td></tr><tr><td>Total Expenses</td><td>£19,588</td><td>£19,645</td><td>£19,701</td><td>£19,789</td><td>£19,879</td><td>£98,601</td></tr><tr><td>Profit Before Tax</td><td>£10,413</td><td>£10,805</td><td>£11,206</td><td>£11,891</td><td>£12,593</td><td>£56,907</td></tr><tr><td>Profit After Tax      </td><td>£8,434</td><td>£8,752</td><td>£9,077</td><td>£9,632</td><td>£10,200</td><td>£46,095</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£15,150</td><td>£20,806</td><td>£24,343</td><td>£19,785</td><td>£85,084</td></tr><tr><td>Net Return</td><td>£13,434</td><td>£23,902</td><td>£29,883</td><td>£33,975</td><td>£29,986</td><td>£131,179</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>15%</td><td>18%</td><td>21%</td><td>18%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>