<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>£51,756</td><td>£52,532</td><td>£53,846</td><td>£55,192</td><td>£56,848</td><td>£270,173</td></tr><tr><td>Total Expenses</td><td>£36,932</td><td>£37,055</td><td>£37,230</td><td>£37,408</td><td>£37,616</td><td>£186,242</td></tr><tr><td>Profit Before Tax</td><td>£14,824</td><td>£15,477</td><td>£16,616</td><td>£17,784</td><td>£19,231</td><td>£83,931</td></tr><tr><td>Profit After Tax      </td><td>£12,008</td><td>£12,536</td><td>£13,459</td><td>£14,405</td><td>£15,577</td><td>£67,984</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,300</td><td>£31,212</td><td>£40,576</td><td>£42,604</td><td>£144,692</td></tr><tr><td>Net Return</td><td>£27,008</td><td>£27,836</td><td>£44,671</td><td>£54,980</td><td>£58,182</td><td>£212,676</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>