<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>£60,000</td><td>£60,900</td><td>£61,813</td><td>£63,359</td><td>£64,943</td><td>£311,015</td></tr><tr><td>Total Expenses</td><td>£40,175</td><td>£40,315</td><td>£40,447</td><td>£40,644</td><td>£40,845</td><td>£202,426</td></tr><tr><td>Profit Before Tax</td><td>£19,825</td><td>£20,585</td><td>£21,366</td><td>£22,715</td><td>£24,098</td><td>£108,589</td></tr><tr><td>Profit After Tax      </td><td>£16,058</td><td>£16,674</td><td>£17,307</td><td>£18,399</td><td>£19,519</td><td>£87,957</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£16,068</td><td>£36,674</td><td>£53,007</td><td>£65,906</td><td>£52,616</td><td>£224,271</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>15%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>