<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>£39,600</td><td>£40,194</td><td>£41,199</td><td>£42,229</td><td>£43,496</td><td>£206,717</td></tr><tr><td>Total Expenses</td><td>£29,765</td><td>£29,870</td><td>£30,014</td><td>£30,161</td><td>£30,330</td><td>£150,140</td></tr><tr><td>Profit Before Tax</td><td>£9,835</td><td>£10,324</td><td>£11,185</td><td>£12,068</td><td>£13,166</td><td>£56,577</td></tr><tr><td>Profit After Tax      </td><td>£7,966</td><td>£8,362</td><td>£9,060</td><td>£9,775</td><td>£10,664</td><td>£45,828</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£18,540</td><td>£35,010</td><td>£40,293</td><td>£42,711</td><td>£154,553</td></tr><tr><td>Net Return</td><td>£25,966</td><td>£26,902</td><td>£44,070</td><td>£50,068</td><td>£53,375</td><td>£200,381</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>