<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>£78,000</td><td>£79,170</td><td>£81,149</td><td>£83,178</td><td>£85,673</td><td>£407,171</td></tr><tr><td>Total Expenses</td><td>£69,313</td><td>£69,476</td><td>£69,716</td><td>£69,963</td><td>£70,255</td><td>£348,723</td></tr><tr><td>Profit Before Tax</td><td>£8,688</td><td>£9,694</td><td>£11,433</td><td>£13,215</td><td>£15,418</td><td>£58,448</td></tr><tr><td>Profit After Tax      </td><td>£7,037</td><td>£7,853</td><td>£9,261</td><td>£10,704</td><td>£12,489</td><td>£47,343</td></tr><tr><td>Change In Property Value</td><td>£37,500</td><td>£38,438</td><td>£70,917</td><td>£90,577</td><td>£104,246</td><td>£341,678</td></tr><tr><td>Net Return</td><td>£44,537</td><td>£46,290</td><td>£80,178</td><td>£101,281</td><td>£116,734</td><td>£389,020</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>