<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>£36,000</td><td>£36,540</td><td>£37,088</td><td>£38,015</td><td>£38,966</td><td>£186,609</td></tr><tr><td>Total Expenses</td><td>£19,544</td><td>£19,611</td><td>£19,676</td><td>£19,779</td><td>£19,884</td><td>£98,493</td></tr><tr><td>Profit Before Tax</td><td>£16,456</td><td>£16,929</td><td>£17,413</td><td>£18,237</td><td>£19,081</td><td>£88,116</td></tr><tr><td>Profit After Tax      </td><td>£13,329</td><td>£13,713</td><td>£14,104</td><td>£14,772</td><td>£15,456</td><td>£71,374</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£22,140</td><td>£28,278</td><td>£32,545</td><td>£22,999</td><td>£117,961</td></tr><tr><td>Net Return</td><td>£25,329</td><td>£35,853</td><td>£42,382</td><td>£47,317</td><td>£38,454</td><td>£189,335</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>121%</td></tr></tbody></table></div></div></template></turbo-stream>