<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>£20,652</td><td>£20,962</td><td>£21,276</td><td>£21,808</td><td>£22,353</td><td>£107,051</td></tr><tr><td>Total Expenses</td><td>£12,057</td><td>£12,100</td><td>£12,142</td><td>£12,206</td><td>£12,271</td><td>£60,776</td></tr><tr><td>Profit Before Tax</td><td>£8,595</td><td>£8,861</td><td>£9,134</td><td>£9,602</td><td>£10,082</td><td>£46,276</td></tr><tr><td>Profit After Tax      </td><td>£6,962</td><td>£7,178</td><td>£7,399</td><td>£7,778</td><td>£8,167</td><td>£37,483</td></tr><tr><td>Change In Property Value</td><td>£10,325</td><td>£16,793</td><td>£19,327</td><td>£20,487</td><td>£18,097</td><td>£85,028</td></tr><tr><td>Net Return</td><td>£17,287</td><td>£23,971</td><td>£26,726</td><td>£28,265</td><td>£26,263</td><td>£122,512</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>134%</td></tr></tbody></table></div></div></template></turbo-stream>