<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>£21,456</td><td>£21,778</td><td>£22,105</td><td>£22,657</td><td>£23,224</td><td>£111,219</td></tr><tr><td>Total Expenses</td><td>£13,102</td><td>£13,147</td><td>£13,190</td><td>£13,256</td><td>£13,323</td><td>£66,019</td></tr><tr><td>Profit Before Tax</td><td>£8,354</td><td>£8,631</td><td>£8,914</td><td>£9,401</td><td>£9,900</td><td>£45,200</td></tr><tr><td>Profit After Tax      </td><td>£6,766</td><td>£6,991</td><td>£7,221</td><td>£7,615</td><td>£8,019</td><td>£36,612</td></tr><tr><td>Change In Property Value</td><td>£11,375</td><td>£18,501</td><td>£21,293</td><td>£22,570</td><td>£19,937</td><td>£93,675</td></tr><tr><td>Net Return</td><td>£18,141</td><td>£25,491</td><td>£28,513</td><td>£30,185</td><td>£27,956</td><td>£130,287</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>27%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>