<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£14,803</td><td>£14,850</td><td>£14,922</td><td>£14,995</td><td>£15,082</td><td>£74,652</td></tr><tr><td>Profit Before Tax</td><td>£9,198</td><td>£9,510</td><td>£10,047</td><td>£10,598</td><td>£11,279</td><td>£50,632</td></tr><tr><td>Profit After Tax      </td><td>£7,450</td><td>£7,703</td><td>£8,138</td><td>£8,585</td><td>£9,136</td><td>£41,012</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,868</td><td>£17,675</td><td>£20,343</td><td>£21,563</td><td>£80,948</td></tr><tr><td>Net Return</td><td>£17,950</td><td>£18,571</td><td>£25,814</td><td>£28,927</td><td>£30,699</td><td>£121,960</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>28%</td><td>31%</td><td>33%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>