<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>£41,880</td><td>£42,508</td><td>£43,571</td><td>£44,660</td><td>£46,000</td><td>£218,619</td></tr><tr><td>Total Expenses</td><td>£29,485</td><td>£29,559</td><td>£29,676</td><td>£29,796</td><td>£29,941</td><td>£148,457</td></tr><tr><td>Profit Before Tax</td><td>£12,395</td><td>£12,949</td><td>£13,895</td><td>£14,864</td><td>£16,059</td><td>£70,162</td></tr><tr><td>Profit After Tax      </td><td>£10,040</td><td>£10,489</td><td>£11,255</td><td>£12,040</td><td>£13,008</td><td>£56,831</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,750</td><td>£26,010</td><td>£33,813</td><td>£35,504</td><td>£120,577</td></tr><tr><td>Net Return</td><td>£22,540</td><td>£23,239</td><td>£37,265</td><td>£45,853</td><td>£48,512</td><td>£177,408</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>