<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>£27,396</td><td>£27,807</td><td>£28,224</td><td>£28,930</td><td>£29,653</td><td>£142,010</td></tr><tr><td>Total Expenses</td><td>£16,592</td><td>£16,646</td><td>£16,698</td><td>£16,779</td><td>£16,862</td><td>£83,576</td></tr><tr><td>Profit Before Tax</td><td>£10,804</td><td>£11,161</td><td>£11,526</td><td>£12,151</td><td>£12,791</td><td>£58,433</td></tr><tr><td>Profit After Tax      </td><td>£8,751</td><td>£9,041</td><td>£9,336</td><td>£9,842</td><td>£10,361</td><td>£47,331</td></tr><tr><td>Change In Property Value</td><td>£8,300</td><td>£16,932</td><td>£22,012</td><td>£23,112</td><td>£16,987</td><td>£87,343</td></tr><tr><td>Net Return</td><td>£17,051</td><td>£25,973</td><td>£31,348</td><td>£32,954</td><td>£27,348</td><td>£134,674</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>