<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>£43,500</td><td>£44,152</td><td>£44,815</td><td>£45,935</td><td>£47,084</td><td>£225,486</td></tr><tr><td>Total Expenses</td><td>£30,481</td><td>£30,597</td><td>£30,704</td><td>£30,858</td><td>£31,015</td><td>£153,654</td></tr><tr><td>Profit Before Tax</td><td>£13,019</td><td>£13,556</td><td>£14,111</td><td>£15,078</td><td>£16,068</td><td>£71,832</td></tr><tr><td>Profit After Tax      </td><td>£10,545</td><td>£10,980</td><td>£11,430</td><td>£12,213</td><td>£13,015</td><td>£58,184</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£30,600</td><td>£39,780</td><td>£41,769</td><td>£30,700</td><td>£157,849</td></tr><tr><td>Net Return</td><td>£25,545</td><td>£41,580</td><td>£51,210</td><td>£53,982</td><td>£43,716</td><td>£216,033</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>10%</td><td>17%</td><td>20%</td><td>22%</td><td>17%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>