<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>£49,500</td><td>£50,243</td><td>£51,499</td><td>£52,786</td><td>£54,370</td><td>£258,397</td></tr><tr><td>Total Expenses</td><td>£42,658</td><td>£42,778</td><td>£42,946</td><td>£43,119</td><td>£43,320</td><td>£214,820</td></tr><tr><td>Profit Before Tax</td><td>£6,843</td><td>£7,465</td><td>£8,552</td><td>£9,667</td><td>£11,050</td><td>£43,576</td></tr><tr><td>Profit After Tax      </td><td>£5,542</td><td>£6,046</td><td>£6,927</td><td>£7,830</td><td>£8,950</td><td>£35,297</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£18,360</td><td>£37,454</td><td>£48,691</td><td>£51,125</td><td>£173,630</td></tr><tr><td>Net Return</td><td>£23,542</td><td>£24,406</td><td>£44,382</td><td>£56,521</td><td>£60,075</td><td>£208,927</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>