<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>£37,596</td><td>£38,160</td><td>£38,732</td><td>£39,701</td><td>£40,693</td><td>£194,882</td></tr><tr><td>Total Expenses</td><td>£30,000</td><td>£30,068</td><td>£30,136</td><td>£30,243</td><td>£30,353</td><td>£150,801</td></tr><tr><td>Profit Before Tax</td><td>£7,596</td><td>£8,091</td><td>£8,596</td><td>£9,457</td><td>£10,340</td><td>£44,082</td></tr><tr><td>Profit After Tax      </td><td>£6,153</td><td>£6,554</td><td>£6,963</td><td>£7,660</td><td>£8,375</td><td>£35,706</td></tr><tr><td>Change In Property Value</td><td>£16,000</td><td>£32,640</td><td>£42,432</td><td>£44,554</td><td>£32,747</td><td>£168,372</td></tr><tr><td>Net Return</td><td>£22,153</td><td>£39,194</td><td>£49,395</td><td>£52,214</td><td>£41,122</td><td>£204,079</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>15%</td><td>18%</td><td>19%</td><td>15%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>