<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>£23,448</td><td>£23,917</td><td>£24,395</td><td>£25,005</td><td>£25,630</td><td>£122,396</td></tr><tr><td>Total Expenses</td><td>£14,106</td><td>£14,165</td><td>£14,224</td><td>£14,295</td><td>£14,368</td><td>£71,158</td></tr><tr><td>Profit Before Tax</td><td>£9,342</td><td>£9,752</td><td>£10,172</td><td>£10,710</td><td>£11,262</td><td>£51,238</td></tr><tr><td>Profit After Tax      </td><td>£7,567</td><td>£7,899</td><td>£8,239</td><td>£8,675</td><td>£9,122</td><td>£41,502</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£18,025</td><td>£22,712</td><td>£24,074</td><td>£21,266</td><td>£96,576</td></tr><tr><td>Net Return</td><td>£18,067</td><td>£25,924</td><td>£30,951</td><td>£32,749</td><td>£30,388</td><td>£138,079</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>27%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>