<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>£51,000</td><td>£51,765</td><td>£53,059</td><td>£54,386</td><td>£56,017</td><td>£266,227</td></tr><tr><td>Total Expenses</td><td>£36,856</td><td>£36,979</td><td>£37,151</td><td>£37,328</td><td>£37,533</td><td>£185,847</td></tr><tr><td>Profit Before Tax</td><td>£14,144</td><td>£14,786</td><td>£15,908</td><td>£17,058</td><td>£18,484</td><td>£80,380</td></tr><tr><td>Profit After Tax      </td><td>£11,456</td><td>£11,977</td><td>£12,885</td><td>£13,817</td><td>£14,972</td><td>£65,108</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£23,175</td><td>£43,762</td><td>£50,366</td><td>£53,388</td><td>£193,192</td></tr><tr><td>Net Return</td><td>£33,956</td><td>£35,152</td><td>£56,648</td><td>£64,183</td><td>£68,360</td><td>£258,299</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>