<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>£37,475</td><td>£37,560</td><td>£37,643</td><td>£37,777</td><td>£37,914</td><td>£188,369</td></tr><tr><td>Profit Before Tax</td><td>£10,525</td><td>£11,160</td><td>£11,808</td><td>£12,910</td><td>£14,040</td><td>£60,444</td></tr><tr><td>Profit After Tax      </td><td>£8,525</td><td>£9,040</td><td>£9,564</td><td>£10,457</td><td>£11,372</td><td>£48,959</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£8,535</td><td>£29,040</td><td>£45,265</td><td>£57,964</td><td>£44,469</td><td>£185,273</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>13%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>