<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>£46,610</td><td>£46,750</td><td>£46,882</td><td>£47,079</td><td>£47,280</td><td>£234,601</td></tr><tr><td>Profit Before Tax</td><td>£13,390</td><td>£14,150</td><td>£14,931</td><td>£16,280</td><td>£17,663</td><td>£76,414</td></tr><tr><td>Profit After Tax      </td><td>£10,846</td><td>£11,461</td><td>£12,094</td><td>£13,187</td><td>£14,307</td><td>£61,896</td></tr><tr><td>Change In Property Value</td><td>£24,000</td><td>£48,960</td><td>£63,648</td><td>£66,830</td><td>£49,120</td><td>£252,559</td></tr><tr><td>Net Return</td><td>£34,846</td><td>£60,421</td><td>£75,742</td><td>£80,017</td><td>£63,427</td><td>£314,454</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>18%</td><td>19%</td><td>15%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>