<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>£36,000</td><td>£36,540</td><td>£37,088</td><td>£38,015</td><td>£38,966</td><td>£186,609</td></tr><tr><td>Total Expenses</td><td>£21,686</td><td>£21,790</td><td>£21,886</td><td>£22,020</td><td>£22,158</td><td>£109,540</td></tr><tr><td>Profit Before Tax</td><td>£14,314</td><td>£14,750</td><td>£15,202</td><td>£15,995</td><td>£16,808</td><td>£77,069</td></tr><tr><td>Profit After Tax      </td><td>£11,594</td><td>£11,948</td><td>£12,314</td><td>£12,956</td><td>£13,614</td><td>£62,426</td></tr><tr><td>Change In Property Value</td><td>£14,999</td><td>£28,322</td><td>£32,596</td><td>£34,552</td><td>£27,469</td><td>£137,938</td></tr><tr><td>Net Return</td><td>£26,593</td><td>£40,270</td><td>£44,910</td><td>£47,508</td><td>£41,083</td><td>£200,364</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>27%</td><td>29%</td><td>25%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>