<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>£54,000</td><td>£54,810</td><td>£55,632</td><td>£57,023</td><td>£58,449</td><td>£279,914</td></tr><tr><td>Total Expenses</td><td>£38,075</td><td>£38,169</td><td>£38,261</td><td>£38,411</td><td>£38,564</td><td>£191,479</td></tr><tr><td>Profit Before Tax</td><td>£15,925</td><td>£16,642</td><td>£17,371</td><td>£18,612</td><td>£19,885</td><td>£88,435</td></tr><tr><td>Profit After Tax      </td><td>£12,899</td><td>£13,480</td><td>£14,071</td><td>£15,076</td><td>£16,107</td><td>£71,632</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£35,525</td><td>£47,274</td><td>£54,890</td><td>£40,344</td><td>£193,033</td></tr><tr><td>Net Return</td><td>£27,899</td><td>£49,005</td><td>£61,344</td><td>£69,966</td><td>£56,451</td><td>£264,665</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>14%</td><td>18%</td><td>20%</td><td>16%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>