<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>£26,400</td><td>£26,796</td><td>£27,198</td><td>£27,878</td><td>£28,575</td><td>£136,847</td></tr><tr><td>Total Expenses</td><td>£16,010</td><td>£16,062</td><td>£16,113</td><td>£16,191</td><td>£16,271</td><td>£80,647</td></tr><tr><td>Profit Before Tax</td><td>£10,390</td><td>£10,734</td><td>£11,085</td><td>£11,687</td><td>£12,303</td><td>£56,200</td></tr><tr><td>Profit After Tax      </td><td>£8,416</td><td>£8,694</td><td>£8,979</td><td>£9,466</td><td>£9,966</td><td>£45,522</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>£16,416</td><td>£25,014</td><td>£30,195</td><td>£31,743</td><td>£26,339</td><td>£129,708</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>