<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>£37,620</td><td>£38,184</td><td>£39,139</td><td>£40,117</td><td>£41,321</td><td>£196,381</td></tr><tr><td>Total Expenses</td><td>£28,067</td><td>£28,135</td><td>£28,241</td><td>£28,350</td><td>£28,481</td><td>£141,274</td></tr><tr><td>Profit Before Tax</td><td>£9,553</td><td>£10,049</td><td>£10,898</td><td>£11,767</td><td>£12,840</td><td>£55,108</td></tr><tr><td>Profit After Tax      </td><td>£7,738</td><td>£8,140</td><td>£8,827</td><td>£9,532</td><td>£10,400</td><td>£44,637</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,375</td><td>£28,367</td><td>£36,231</td><td>£41,698</td><td>£136,671</td></tr><tr><td>Net Return</td><td>£22,738</td><td>£23,515</td><td>£37,194</td><td>£45,762</td><td>£52,099</td><td>£181,308</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>