<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>£33,000</td><td>£33,495</td><td>£33,997</td><td>£34,847</td><td>£35,719</td><td>£171,058</td></tr><tr><td>Total Expenses</td><td>£21,387</td><td>£21,487</td><td>£21,578</td><td>£21,705</td><td>£21,835</td><td>£107,992</td></tr><tr><td>Profit Before Tax</td><td>£11,613</td><td>£12,008</td><td>£12,419</td><td>£13,142</td><td>£13,884</td><td>£63,066</td></tr><tr><td>Profit After Tax      </td><td>£9,406</td><td>£9,727</td><td>£10,060</td><td>£10,645</td><td>£11,246</td><td>£51,084</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£28,325</td><td>£32,599</td><td>£34,555</td><td>£27,471</td><td>£137,950</td></tr><tr><td>Net Return</td><td>£24,406</td><td>£38,051</td><td>£42,659</td><td>£45,201</td><td>£38,717</td><td>£189,034</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>24%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>