<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>£57,000</td><td>£57,855</td><td>£58,723</td><td>£60,191</td><td>£61,696</td><td>£295,464</td></tr><tr><td>Total Expenses</td><td>£36,766</td><td>£36,864</td><td>£36,961</td><td>£37,119</td><td>£37,280</td><td>£184,990</td></tr><tr><td>Profit Before Tax</td><td>£20,234</td><td>£20,991</td><td>£21,762</td><td>£23,072</td><td>£24,416</td><td>£110,474</td></tr><tr><td>Profit After Tax      </td><td>£16,389</td><td>£17,003</td><td>£17,627</td><td>£18,689</td><td>£19,777</td><td>£89,484</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£16,399</td><td>£36,003</td><td>£51,542</td><td>£63,820</td><td>£51,219</td><td>£218,983</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</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>68%</td></tr></tbody></table></div></div></template></turbo-stream>