<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>£23,868</td><td>£24,345</td><td>£24,954</td><td>£25,578</td><td>£122,145</td></tr><tr><td>Total Expenses</td><td>£12,706</td><td>£12,802</td><td>£12,891</td><td>£12,994</td><td>£13,099</td><td>£64,491</td></tr><tr><td>Profit Before Tax</td><td>£10,695</td><td>£11,066</td><td>£11,454</td><td>£11,960</td><td>£12,479</td><td>£57,654</td></tr><tr><td>Profit After Tax      </td><td>£8,663</td><td>£8,963</td><td>£9,278</td><td>£9,688</td><td>£10,108</td><td>£46,700</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£13,390</td><td>£16,871</td><td>£17,884</td><td>£15,797</td><td>£71,742</td></tr><tr><td>Net Return</td><td>£16,463</td><td>£22,353</td><td>£26,149</td><td>£27,571</td><td>£25,905</td><td>£118,442</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>52%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>29%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>