<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>£18,000</td><td>£18,270</td><td>£18,544</td><td>£19,008</td><td>£19,483</td><td>£93,305</td></tr><tr><td>Total Expenses</td><td>£11,844</td><td>£11,921</td><td>£11,989</td><td>£12,077</td><td>£12,168</td><td>£59,999</td></tr><tr><td>Profit Before Tax</td><td>£6,156</td><td>£6,349</td><td>£6,555</td><td>£6,930</td><td>£7,315</td><td>£33,306</td></tr><tr><td>Profit After Tax      </td><td>£4,987</td><td>£5,143</td><td>£5,309</td><td>£5,614</td><td>£5,925</td><td>£26,978</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£14,163</td><td>£16,300</td><td>£17,278</td><td>£13,736</td><td>£68,976</td></tr><tr><td>Net Return</td><td>£12,487</td><td>£19,305</td><td>£21,609</td><td>£22,891</td><td>£19,661</td><td>£95,954</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>