<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>£40,800</td><td>£41,412</td><td>£42,447</td><td>£43,508</td><td>£44,814</td><td>£212,982</td></tr><tr><td>Total Expenses</td><td>£29,885</td><td>£29,992</td><td>£30,139</td><td>£30,289</td><td>£30,462</td><td>£150,766</td></tr><tr><td>Profit Before Tax</td><td>£10,915</td><td>£11,420</td><td>£12,309</td><td>£13,220</td><td>£14,352</td><td>£62,215</td></tr><tr><td>Profit After Tax      </td><td>£8,841</td><td>£9,250</td><td>£9,970</td><td>£10,708</td><td>£11,625</td><td>£50,394</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>£26,841</td><td>£27,790</td><td>£44,980</td><td>£51,001</td><td>£54,336</td><td>£204,947</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</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>