<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>£30,600</td><td>£31,059</td><td>£31,835</td><td>£32,631</td><td>£33,610</td><td>£159,736</td></tr><tr><td>Total Expenses</td><td>£13,479</td><td>£13,536</td><td>£13,625</td><td>£13,715</td><td>£13,824</td><td>£68,178</td></tr><tr><td>Profit Before Tax</td><td>£17,121</td><td>£17,523</td><td>£18,211</td><td>£18,916</td><td>£19,787</td><td>£91,558</td></tr><tr><td>Profit After Tax      </td><td>£13,868</td><td>£14,194</td><td>£14,751</td><td>£15,322</td><td>£16,027</td><td>£74,162</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,100</td><td>£10,404</td><td>£13,525</td><td>£14,201</td><td>£48,231</td></tr><tr><td>Net Return</td><td>£18,868</td><td>£19,294</td><td>£25,155</td><td>£28,847</td><td>£30,229</td><td>£122,393</td></tr><tr><td>Return From Rental Income (%)</td><td>18%</td><td>19%</td><td>19%</td><td>20%</td><td>21%</td><td>98%</td></tr><tr><td>Total Net Return (%)</td><td>25%</td><td>25%</td><td>33%</td><td>38%</td><td>40%</td><td>161%</td></tr></tbody></table></div></div></template></turbo-stream>