<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>£30,000</td><td>£30,450</td><td>£31,211</td><td>£31,992</td><td>£32,951</td><td>£156,604</td></tr><tr><td>Total Expenses</td><td>£19,172</td><td>£19,228</td><td>£19,315</td><td>£19,404</td><td>£19,511</td><td>£96,629</td></tr><tr><td>Profit Before Tax</td><td>£10,828</td><td>£11,222</td><td>£11,896</td><td>£12,588</td><td>£13,441</td><td>£59,975</td></tr><tr><td>Profit After Tax      </td><td>£8,771</td><td>£9,090</td><td>£9,636</td><td>£10,196</td><td>£10,887</td><td>£48,580</td></tr><tr><td>Change In Property Value</td><td>£5,925</td><td>£6,014</td><td>£14,243</td><td>£18,953</td><td>£22,007</td><td>£67,142</td></tr><tr><td>Net Return</td><td>£14,696</td><td>£15,104</td><td>£23,879</td><td>£29,149</td><td>£32,894</td><td>£115,721</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>