<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>£33,000</td><td>£33,495</td><td>£33,997</td><td>£34,847</td><td>£35,719</td><td>£171,058</td></tr><tr><td>Total Expenses</td><td>£17,957</td><td>£18,019</td><td>£18,079</td><td>£18,175</td><td>£18,273</td><td>£90,503</td></tr><tr><td>Profit Before Tax</td><td>£15,043</td><td>£15,476</td><td>£15,918</td><td>£16,672</td><td>£17,446</td><td>£80,555</td></tr><tr><td>Profit After Tax      </td><td>£12,185</td><td>£12,536</td><td>£12,894</td><td>£13,505</td><td>£14,131</td><td>£65,250</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£20,295</td><td>£25,921</td><td>£29,833</td><td>£21,082</td><td>£108,131</td></tr><tr><td>Net Return</td><td>£23,185</td><td>£32,831</td><td>£38,815</td><td>£43,338</td><td>£35,213</td><td>£173,381</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>46%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>27%</td><td>30%</td><td>25%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>