<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>£19,128</td><td>£19,415</td><td>£19,706</td><td>£20,199</td><td>£20,704</td><td>£99,152</td></tr><tr><td>Total Expenses</td><td>£10,617</td><td>£10,659</td><td>£10,698</td><td>£10,758</td><td>£10,819</td><td>£53,551</td></tr><tr><td>Profit Before Tax</td><td>£8,511</td><td>£8,756</td><td>£9,008</td><td>£9,441</td><td>£9,885</td><td>£45,601</td></tr><tr><td>Profit After Tax      </td><td>£6,894</td><td>£7,093</td><td>£7,297</td><td>£7,647</td><td>£8,007</td><td>£36,937</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£11,762</td><td>£15,023</td><td>£17,290</td><td>£12,218</td><td>£62,667</td></tr><tr><td>Net Return</td><td>£13,269</td><td>£18,854</td><td>£22,319</td><td>£24,937</td><td>£20,225</td><td>£99,604</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>48%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>29%</td><td>32%</td><td>26%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>