<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£25,438</td><td>£25,538</td><td>£25,672</td><td>£25,809</td><td>£25,967</td><td>£128,423</td></tr><tr><td>Profit Before Tax</td><td>£10,563</td><td>£11,002</td><td>£11,782</td><td>£12,581</td><td>£13,574</td><td>£59,502</td></tr><tr><td>Profit After Tax      </td><td>£8,556</td><td>£8,912</td><td>£9,543</td><td>£10,190</td><td>£10,995</td><td>£48,196</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,450</td><td>£29,175</td><td>£33,577</td><td>£35,592</td><td>£128,794</td></tr><tr><td>Net Return</td><td>£23,556</td><td>£24,362</td><td>£38,718</td><td>£43,768</td><td>£46,587</td><td>£176,991</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>