<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>£23,400</td><td>£23,751</td><td>£24,107</td><td>£24,710</td><td>£25,328</td><td>£121,296</td></tr><tr><td>Total Expenses</td><td>£14,797</td><td>£14,882</td><td>£14,959</td><td>£15,061</td><td>£15,165</td><td>£74,863</td></tr><tr><td>Profit Before Tax</td><td>£8,603</td><td>£8,869</td><td>£9,149</td><td>£9,649</td><td>£10,163</td><td>£46,433</td></tr><tr><td>Profit After Tax      </td><td>£6,969</td><td>£7,184</td><td>£7,410</td><td>£7,816</td><td>£8,232</td><td>£37,610</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£13,260</td><td>£17,238</td><td>£18,100</td><td>£13,303</td><td>£68,401</td></tr><tr><td>Net Return</td><td>£13,469</td><td>£20,444</td><td>£24,648</td><td>£25,916</td><td>£21,535</td><td>£106,012</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>21%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>