<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>£22,752</td><td>£23,093</td><td>£23,440</td><td>£24,026</td><td>£24,626</td><td>£117,937</td></tr><tr><td>Total Expenses</td><td>£14,036</td><td>£14,083</td><td>£14,128</td><td>£14,197</td><td>£14,268</td><td>£70,712</td></tr><tr><td>Profit Before Tax</td><td>£8,716</td><td>£9,010</td><td>£9,312</td><td>£9,829</td><td>£10,359</td><td>£47,225</td></tr><tr><td>Profit After Tax      </td><td>£7,060</td><td>£7,298</td><td>£7,542</td><td>£7,961</td><td>£8,390</td><td>£38,252</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£14,280</td><td>£18,564</td><td>£19,492</td><td>£14,327</td><td>£73,663</td></tr><tr><td>Net Return</td><td>£14,060</td><td>£21,578</td><td>£26,106</td><td>£27,453</td><td>£22,717</td><td>£111,915</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>24%</td><td>25%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>