<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>£21,396</td><td>£21,717</td><td>£22,043</td><td>£22,594</td><td>£23,159</td><td>£110,908</td></tr><tr><td>Total Expenses</td><td>£12,614</td><td>£12,658</td><td>£12,701</td><td>£12,767</td><td>£12,834</td><td>£63,574</td></tr><tr><td>Profit Before Tax</td><td>£8,782</td><td>£9,058</td><td>£9,341</td><td>£9,827</td><td>£10,325</td><td>£47,334</td></tr><tr><td>Profit After Tax      </td><td>£7,114</td><td>£7,337</td><td>£7,567</td><td>£7,960</td><td>£8,363</td><td>£38,340</td></tr><tr><td>Change In Property Value</td><td>£10,850</td><td>£17,647</td><td>£20,310</td><td>£21,528</td><td>£19,017</td><td>£89,352</td></tr><tr><td>Net Return</td><td>£17,964</td><td>£24,984</td><td>£27,876</td><td>£29,488</td><td>£27,380</td><td>£127,692</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>30%</td><td>28%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>