<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>£20,304</td><td>£20,609</td><td>£20,918</td><td>£21,441</td><td>£21,977</td><td>£105,248</td></tr><tr><td>Total Expenses</td><td>£11,861</td><td>£11,904</td><td>£11,945</td><td>£12,008</td><td>£12,072</td><td>£59,791</td></tr><tr><td>Profit Before Tax</td><td>£8,443</td><td>£8,704</td><td>£8,972</td><td>£9,433</td><td>£9,904</td><td>£45,457</td></tr><tr><td>Profit After Tax      </td><td>£6,839</td><td>£7,051</td><td>£7,268</td><td>£7,640</td><td>£8,023</td><td>£36,820</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£11,832</td><td>£15,382</td><td>£16,151</td><td>£11,871</td><td>£61,035</td></tr><tr><td>Net Return</td><td>£12,639</td><td>£18,883</td><td>£22,649</td><td>£23,791</td><td>£19,893</td><td>£97,855</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>25%</td><td>26%</td><td>22%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>