<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>£24,756</td><td>£25,127</td><td>£25,504</td><td>£26,142</td><td>£26,795</td><td>£128,325</td></tr><tr><td>Total Expenses</td><td>£15,041</td><td>£15,091</td><td>£15,139</td><td>£15,213</td><td>£15,289</td><td>£75,773</td></tr><tr><td>Profit Before Tax</td><td>£9,715</td><td>£10,036</td><td>£10,365</td><td>£10,929</td><td>£11,506</td><td>£52,552</td></tr><tr><td>Profit After Tax      </td><td>£7,869</td><td>£8,130</td><td>£8,396</td><td>£8,852</td><td>£9,320</td><td>£42,567</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£15,300</td><td>£19,890</td><td>£20,885</td><td>£15,350</td><td>£78,925</td></tr><tr><td>Net Return</td><td>£15,369</td><td>£23,430</td><td>£28,286</td><td>£29,737</td><td>£24,670</td><td>£121,492</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>