<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>£35,004</td><td>£35,529</td><td>£36,062</td><td>£36,964</td><td>£37,888</td><td>£181,446</td></tr><tr><td>Total Expenses</td><td>£20,088</td><td>£20,153</td><td>£20,216</td><td>£20,317</td><td>£20,420</td><td>£101,194</td></tr><tr><td>Profit Before Tax</td><td>£14,916</td><td>£15,376</td><td>£15,846</td><td>£16,646</td><td>£17,468</td><td>£80,252</td></tr><tr><td>Profit After Tax      </td><td>£12,082</td><td>£12,455</td><td>£12,835</td><td>£13,484</td><td>£14,149</td><td>£65,004</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£28,325</td><td>£32,600</td><td>£34,555</td><td>£27,472</td><td>£137,952</td></tr><tr><td>Net Return</td><td>£27,082</td><td>£40,780</td><td>£45,434</td><td>£48,039</td><td>£41,620</td><td>£202,956</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>