<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>£29,124</td><td>£29,561</td><td>£30,004</td><td>£30,754</td><td>£31,523</td><td>£150,967</td></tr><tr><td>Total Expenses</td><td>£18,301</td><td>£18,394</td><td>£18,480</td><td>£18,596</td><td>£18,716</td><td>£92,487</td></tr><tr><td>Profit Before Tax</td><td>£10,823</td><td>£11,167</td><td>£11,525</td><td>£12,158</td><td>£12,807</td><td>£58,480</td></tr><tr><td>Profit After Tax      </td><td>£8,767</td><td>£9,045</td><td>£9,335</td><td>£9,848</td><td>£10,374</td><td>£47,369</td></tr><tr><td>Change In Property Value</td><td>£8,322</td><td>£16,977</td><td>£22,070</td><td>£23,174</td><td>£17,033</td><td>£87,576</td></tr><tr><td>Net Return</td><td>£17,089</td><td>£26,022</td><td>£31,405</td><td>£33,022</td><td>£27,407</td><td>£134,944</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>20%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>