<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>£17,244</td><td>£17,503</td><td>£17,765</td><td>£18,209</td><td>£18,665</td><td>£89,386</td></tr><tr><td>Total Expenses</td><td>£10,268</td><td>£10,306</td><td>£10,343</td><td>£10,398</td><td>£10,454</td><td>£51,769</td></tr><tr><td>Profit Before Tax</td><td>£6,976</td><td>£7,196</td><td>£7,422</td><td>£7,812</td><td>£8,211</td><td>£37,617</td></tr><tr><td>Profit After Tax      </td><td>£5,651</td><td>£5,829</td><td>£6,012</td><td>£6,327</td><td>£6,651</td><td>£30,470</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£14,231</td><td>£16,379</td><td>£17,361</td><td>£15,336</td><td>£72,056</td></tr><tr><td>Net Return</td><td>£14,400</td><td>£20,060</td><td>£22,391</td><td>£23,689</td><td>£21,986</td><td>£102,526</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>26%</td><td>29%</td><td>31%</td><td>29%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>