<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>£30,000</td><td>£30,450</td><td>£30,907</td><td>£31,679</td><td>£32,471</td><td>£155,508</td></tr><tr><td>Total Expenses</td><td>£21,088</td><td>£21,183</td><td>£21,269</td><td>£21,388</td><td>£21,510</td><td>£106,438</td></tr><tr><td>Profit Before Tax</td><td>£8,913</td><td>£9,267</td><td>£9,638</td><td>£10,291</td><td>£10,961</td><td>£49,070</td></tr><tr><td>Profit After Tax      </td><td>£7,219</td><td>£7,507</td><td>£7,806</td><td>£8,336</td><td>£8,879</td><td>£39,747</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£20,400</td><td>£26,520</td><td>£27,846</td><td>£20,467</td><td>£105,233</td></tr><tr><td>Net Return</td><td>£17,219</td><td>£27,907</td><td>£34,326</td><td>£36,182</td><td>£29,345</td><td>£144,980</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>18%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>