<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>£19,956</td><td>£20,255</td><td>£20,559</td><td>£21,073</td><td>£21,600</td><td>£103,444</td></tr><tr><td>Total Expenses</td><td>£11,665</td><td>£11,708</td><td>£11,749</td><td>£11,810</td><td>£11,874</td><td>£58,806</td></tr><tr><td>Profit Before Tax</td><td>£8,291</td><td>£8,547</td><td>£8,811</td><td>£9,263</td><td>£9,726</td><td>£44,638</td></tr><tr><td>Profit After Tax      </td><td>£6,715</td><td>£6,923</td><td>£7,137</td><td>£7,503</td><td>£7,878</td><td>£36,156</td></tr><tr><td>Change In Property Value</td><td>£9,975</td><td>£16,224</td><td>£18,672</td><td>£19,792</td><td>£17,483</td><td>£82,146</td></tr><tr><td>Net Return</td><td>£16,690</td><td>£23,147</td><td>£25,809</td><td>£27,295</td><td>£25,361</td><td>£118,302</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</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>