<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>£21,000</td><td>£21,315</td><td>£21,635</td><td>£22,176</td><td>£22,730</td><td>£108,855</td></tr><tr><td>Total Expenses</td><td>£12,253</td><td>£12,297</td><td>£12,339</td><td>£12,403</td><td>£12,469</td><td>£61,760</td></tr><tr><td>Profit Before Tax</td><td>£8,748</td><td>£9,018</td><td>£9,296</td><td>£9,772</td><td>£10,261</td><td>£47,095</td></tr><tr><td>Profit After Tax      </td><td>£7,085</td><td>£7,305</td><td>£7,530</td><td>£7,916</td><td>£8,311</td><td>£38,147</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>£17,585</td><td>£24,382</td><td>£27,184</td><td>£28,750</td><td>£26,714</td><td>£124,616</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>31%</td><td>29%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>