<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>£21,780</td><td>£22,216</td><td>£22,660</td><td>£23,226</td><td>£23,807</td><td>£113,689</td></tr><tr><td>Total Expenses</td><td>£13,135</td><td>£13,191</td><td>£13,246</td><td>£13,313</td><td>£13,381</td><td>£66,266</td></tr><tr><td>Profit Before Tax</td><td>£8,645</td><td>£9,025</td><td>£9,414</td><td>£9,914</td><td>£10,426</td><td>£47,423</td></tr><tr><td>Profit After Tax      </td><td>£7,003</td><td>£7,310</td><td>£7,626</td><td>£8,030</td><td>£8,445</td><td>£38,413</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£16,738</td><td>£21,089</td><td>£22,355</td><td>£19,747</td><td>£89,678</td></tr><tr><td>Net Return</td><td>£16,753</td><td>£24,047</td><td>£28,715</td><td>£30,385</td><td>£28,191</td><td>£128,091</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>