<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>£48,000</td><td>£48,720</td><td>£49,451</td><td>£50,687</td><td>£51,954</td><td>£248,812</td></tr><tr><td>Total Expenses</td><td>£31,040</td><td>£31,125</td><td>£31,208</td><td>£31,342</td><td>£31,479</td><td>£156,194</td></tr><tr><td>Profit Before Tax</td><td>£16,960</td><td>£17,595</td><td>£18,243</td><td>£19,345</td><td>£20,475</td><td>£92,619</td></tr><tr><td>Profit After Tax      </td><td>£13,738</td><td>£14,252</td><td>£14,777</td><td>£15,670</td><td>£16,585</td><td>£75,021</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£13,746</td><td>£30,253</td><td>£43,337</td><td>£53,675</td><td>£43,062</td><td>£184,072</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>16%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>