<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>£19,044</td><td>£19,330</td><td>£19,620</td><td>£20,110</td><td>£20,613</td><td>£98,716</td></tr><tr><td>Total Expenses</td><td>£11,413</td><td>£11,454</td><td>£11,494</td><td>£11,553</td><td>£11,614</td><td>£57,529</td></tr><tr><td>Profit Before Tax</td><td>£7,631</td><td>£7,875</td><td>£8,126</td><td>£8,557</td><td>£8,999</td><td>£41,187</td></tr><tr><td>Profit After Tax      </td><td>£6,181</td><td>£6,379</td><td>£6,582</td><td>£6,931</td><td>£7,289</td><td>£33,362</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£15,939</td><td>£18,344</td><td>£19,445</td><td>£17,176</td><td>£80,705</td></tr><tr><td>Net Return</td><td>£15,981</td><td>£22,318</td><td>£24,926</td><td>£26,376</td><td>£24,465</td><td>£114,066</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>26%</td><td>29%</td><td>30%</td><td>28%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>