<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>£28,385</td><td>£28,458</td><td>£28,572</td><td>£28,689</td><td>£28,830</td><td>£142,934</td></tr><tr><td>Profit Before Tax</td><td>£12,415</td><td>£12,954</td><td>£13,875</td><td>£14,819</td><td>£15,983</td><td>£70,048</td></tr><tr><td>Profit After Tax      </td><td>£10,056</td><td>£10,493</td><td>£11,239</td><td>£12,004</td><td>£12,947</td><td>£56,739</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£34,084</td><td>£115,754</td></tr><tr><td>Net Return</td><td>£22,056</td><td>£22,733</td><td>£36,209</td><td>£44,464</td><td>£47,030</td><td>£172,492</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>