<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>£26,796</td><td>£27,198</td><td>£27,606</td><td>£28,296</td><td>£29,003</td><td>£138,899</td></tr><tr><td>Total Expenses</td><td>£16,050</td><td>£16,102</td><td>£16,153</td><td>£16,233</td><td>£16,314</td><td>£80,852</td></tr><tr><td>Profit Before Tax</td><td>£10,746</td><td>£11,096</td><td>£11,453</td><td>£12,063</td><td>£12,689</td><td>£58,047</td></tr><tr><td>Profit After Tax      </td><td>£8,705</td><td>£8,987</td><td>£9,277</td><td>£9,771</td><td>£10,278</td><td>£47,018</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£16,320</td><td>£21,216</td><td>£22,277</td><td>£16,373</td><td>£84,186</td></tr><tr><td>Net Return</td><td>£16,705</td><td>£25,307</td><td>£30,493</td><td>£32,048</td><td>£26,652</td><td>£131,204</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>