<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>£24,480</td><td>£24,847</td><td>£25,220</td><td>£25,850</td><td>£26,497</td><td>£126,894</td></tr><tr><td>Total Expenses</td><td>£15,388</td><td>£15,474</td><td>£15,552</td><td>£15,657</td><td>£15,765</td><td>£77,836</td></tr><tr><td>Profit Before Tax</td><td>£9,093</td><td>£9,373</td><td>£9,667</td><td>£10,193</td><td>£10,732</td><td>£49,058</td></tr><tr><td>Profit After Tax      </td><td>£7,365</td><td>£7,592</td><td>£7,831</td><td>£8,256</td><td>£8,693</td><td>£39,737</td></tr><tr><td>Change In Property Value</td><td>£6,800</td><td>£13,872</td><td>£18,034</td><td>£18,935</td><td>£13,917</td><td>£71,558</td></tr><tr><td>Net Return</td><td>£14,165</td><td>£21,464</td><td>£25,864</td><td>£27,192</td><td>£22,610</td><td>£111,295</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>