<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>£90,000</td><td>£91,350</td><td>£92,720</td><td>£95,038</td><td>£97,414</td><td>£466,523</td></tr><tr><td>Total Expenses</td><td>£57,763</td><td>£57,910</td><td>£58,057</td><td>£58,300</td><td>£58,548</td><td>£290,577</td></tr><tr><td>Profit Before Tax</td><td>£32,238</td><td>£33,440</td><td>£34,663</td><td>£36,739</td><td>£38,866</td><td>£175,946</td></tr><tr><td>Profit After Tax      </td><td>£26,112</td><td>£27,086</td><td>£28,077</td><td>£29,758</td><td>£31,482</td><td>£142,516</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£30,000</td><td>£53,551</td><td>£71,260</td><td>£49,645</td><td>£204,471</td></tr><tr><td>Net Return</td><td>£26,127</td><td>£57,087</td><td>£81,628</td><td>£101,019</td><td>£81,127</td><td>£346,987</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>64%</td></tr></tbody></table></div></div></template></turbo-stream>