<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>£23,800</td><td>£24,157</td><td>£24,761</td><td>£25,380</td><td>£121,545</td></tr><tr><td>Total Expenses</td><td>£13,623</td><td>£13,671</td><td>£13,717</td><td>£13,788</td><td>£13,860</td><td>£68,660</td></tr><tr><td>Profit Before Tax</td><td>£9,825</td><td>£10,129</td><td>£10,440</td><td>£10,973</td><td>£11,519</td><td>£52,885</td></tr><tr><td>Profit After Tax      </td><td>£7,958</td><td>£8,204</td><td>£8,456</td><td>£8,888</td><td>£9,331</td><td>£42,837</td></tr><tr><td>Change In Property Value</td><td>£11,725</td><td>£19,070</td><td>£21,948</td><td>£23,265</td><td>£20,550</td><td>£96,557</td></tr><tr><td>Net Return</td><td>£19,683</td><td>£27,274</td><td>£30,404</td><td>£32,152</td><td>£29,881</td><td>£139,394</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>26%</td><td>29%</td><td>30%</td><td>28%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>