<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>£39,216</td><td>£40,000</td><td>£40,800</td><td>£41,820</td><td>£42,866</td><td>£204,703</td></tr><tr><td>Total Expenses</td><td>£29,731</td><td>£29,860</td><td>£29,981</td><td>£30,124</td><td>£30,272</td><td>£149,967</td></tr><tr><td>Profit Before Tax</td><td>£9,485</td><td>£10,141</td><td>£10,820</td><td>£11,696</td><td>£12,594</td><td>£54,736</td></tr><tr><td>Profit After Tax      </td><td>£7,683</td><td>£8,214</td><td>£8,764</td><td>£9,474</td><td>£10,201</td><td>£44,336</td></tr><tr><td>Change In Property Value</td><td>£22,200</td><td>£38,110</td><td>£48,019</td><td>£50,900</td><td>£44,961</td><td>£204,190</td></tr><tr><td>Net Return</td><td>£29,883</td><td>£46,324</td><td>£56,783</td><td>£60,373</td><td>£55,163</td><td>£248,526</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>10%</td><td>16%</td><td>19%</td><td>21%</td><td>19%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>