<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>£28,056</td><td>£28,477</td><td>£28,904</td><td>£29,627</td><td>£30,367</td><td>£145,431</td></tr><tr><td>Total Expenses</td><td>£16,980</td><td>£17,035</td><td>£17,088</td><td>£17,170</td><td>£17,255</td><td>£85,527</td></tr><tr><td>Profit Before Tax</td><td>£11,076</td><td>£11,442</td><td>£11,816</td><td>£12,456</td><td>£13,112</td><td>£59,903</td></tr><tr><td>Profit After Tax      </td><td>£8,972</td><td>£9,268</td><td>£9,571</td><td>£10,090</td><td>£10,621</td><td>£48,522</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£17,340</td><td>£22,542</td><td>£23,669</td><td>£17,397</td><td>£89,448</td></tr><tr><td>Net Return</td><td>£17,472</td><td>£26,608</td><td>£32,113</td><td>£33,759</td><td>£28,018</td><td>£137,970</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>