<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>£27,000</td><td>£27,405</td><td>£27,816</td><td>£28,511</td><td>£29,224</td><td>£139,957</td></tr><tr><td>Total Expenses</td><td>£16,766</td><td>£16,856</td><td>£16,938</td><td>£17,050</td><td>£17,164</td><td>£84,773</td></tr><tr><td>Profit Before Tax</td><td>£10,234</td><td>£10,549</td><td>£10,878</td><td>£11,462</td><td>£12,061</td><td>£55,184</td></tr><tr><td>Profit After Tax      </td><td>£8,290</td><td>£8,545</td><td>£8,811</td><td>£9,284</td><td>£9,769</td><td>£44,699</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£21,244</td><td>£24,450</td><td>£25,917</td><td>£20,604</td><td>£103,464</td></tr><tr><td>Net Return</td><td>£19,540</td><td>£29,788</td><td>£33,261</td><td>£35,201</td><td>£30,373</td><td>£148,162</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>