<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>£21,780</td><td>£22,107</td><td>£22,438</td><td>£22,999</td><td>£23,574</td><td>£112,899</td></tr><tr><td>Total Expenses</td><td>£13,296</td><td>£13,341</td><td>£13,384</td><td>£13,451</td><td>£13,519</td><td>£66,991</td></tr><tr><td>Profit Before Tax</td><td>£8,484</td><td>£8,766</td><td>£9,054</td><td>£9,548</td><td>£10,055</td><td>£45,908</td></tr><tr><td>Profit After Tax      </td><td>£6,872</td><td>£7,100</td><td>£7,334</td><td>£7,734</td><td>£8,145</td><td>£37,185</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£13,464</td><td>£17,503</td><td>£18,378</td><td>£13,508</td><td>£69,454</td></tr><tr><td>Net Return</td><td>£13,472</td><td>£20,564</td><td>£24,837</td><td>£26,113</td><td>£21,653</td><td>£106,639</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>103%</td></tr></tbody></table></div></div></template></turbo-stream>