<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>£22,440</td><td>£22,777</td><td>£23,118</td><td>£23,696</td><td>£24,289</td><td>£116,320</td></tr><tr><td>Total Expenses</td><td>£13,684</td><td>£13,730</td><td>£13,774</td><td>£13,842</td><td>£13,912</td><td>£68,942</td></tr><tr><td>Profit Before Tax</td><td>£8,757</td><td>£9,047</td><td>£9,344</td><td>£9,854</td><td>£10,376</td><td>£47,378</td></tr><tr><td>Profit After Tax      </td><td>£7,093</td><td>£7,328</td><td>£7,569</td><td>£7,982</td><td>£8,405</td><td>£38,376</td></tr><tr><td>Change In Property Value</td><td>£6,800</td><td>£13,872</td><td>£18,034</td><td>£18,935</td><td>£13,917</td><td>£71,558</td></tr><tr><td>Net Return</td><td>£13,893</td><td>£21,200</td><td>£25,602</td><td>£26,917</td><td>£22,322</td><td>£109,934</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>102%</td></tr></tbody></table></div></div></template></turbo-stream>