<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>£29,326</td><td>£29,426</td><td>£29,560</td><td>£29,697</td><td>£29,855</td><td>£147,864</td></tr><tr><td>Profit Before Tax</td><td>£6,674</td><td>£7,114</td><td>£7,894</td><td>£8,692</td><td>£9,686</td><td>£40,061</td></tr><tr><td>Profit After Tax      </td><td>£5,406</td><td>£5,763</td><td>£6,394</td><td>£7,041</td><td>£7,846</td><td>£32,449</td></tr><tr><td>Change In Property Value</td><td>£17,940</td><td>£18,478</td><td>£34,893</td><td>£40,159</td><td>£42,568</td><td>£154,038</td></tr><tr><td>Net Return</td><td>£23,346</td><td>£24,241</td><td>£41,287</td><td>£47,199</td><td>£50,414</td><td>£186,487</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>25%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>