<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>£20,400</td><td>£20,706</td><td>£21,017</td><td>£21,542</td><td>£22,081</td><td>£105,745</td></tr><tr><td>Total Expenses</td><td>£12,193</td><td>£12,236</td><td>£12,277</td><td>£12,340</td><td>£12,404</td><td>£61,449</td></tr><tr><td>Profit Before Tax</td><td>£8,208</td><td>£8,470</td><td>£8,740</td><td>£9,202</td><td>£9,676</td><td>£44,296</td></tr><tr><td>Profit After Tax      </td><td>£6,648</td><td>£6,861</td><td>£7,079</td><td>£7,454</td><td>£7,838</td><td>£35,880</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£17,078</td><td>£19,655</td><td>£20,834</td><td>£18,403</td><td>£86,469</td></tr><tr><td>Net Return</td><td>£17,148</td><td>£23,939</td><td>£26,734</td><td>£28,288</td><td>£26,241</td><td>£122,349</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>26%</td><td>29%</td><td>30%</td><td>28%</td><td>131%</td></tr></tbody></table></div></div></template></turbo-stream>