<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>£27,204</td><td>£27,612</td><td>£28,026</td><td>£28,727</td><td>£29,445</td><td>£141,014</td></tr><tr><td>Total Expenses</td><td>£16,090</td><td>£16,144</td><td>£16,195</td><td>£16,276</td><td>£16,358</td><td>£81,064</td></tr><tr><td>Profit Before Tax</td><td>£11,114</td><td>£11,468</td><td>£11,831</td><td>£12,451</td><td>£13,087</td><td>£59,951</td></tr><tr><td>Profit After Tax      </td><td>£9,002</td><td>£9,289</td><td>£9,583</td><td>£10,085</td><td>£10,600</td><td>£48,560</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>£17,002</td><td>£25,609</td><td>£30,799</td><td>£32,362</td><td>£26,974</td><td>£132,746</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>