<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>£23,405</td><td>£23,472</td><td>£23,537</td><td>£23,640</td><td>£23,745</td><td>£117,798</td></tr><tr><td>Profit Before Tax</td><td>£12,595</td><td>£13,068</td><td>£13,552</td><td>£14,376</td><td>£15,220</td><td>£68,811</td></tr><tr><td>Profit After Tax      </td><td>£10,202</td><td>£10,585</td><td>£10,977</td><td>£11,644</td><td>£12,328</td><td>£55,737</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£10,208</td><td>£22,586</td><td>£32,397</td><td>£40,148</td><td>£32,186</td><td>£137,525</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>