<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>£22,056</td><td>£22,497</td><td>£22,947</td><td>£23,521</td><td>£24,109</td><td>£115,130</td></tr><tr><td>Total Expenses</td><td>£12,088</td><td>£12,183</td><td>£12,269</td><td>£12,368</td><td>£12,469</td><td>£61,377</td></tr><tr><td>Profit Before Tax</td><td>£9,968</td><td>£10,315</td><td>£10,678</td><td>£11,153</td><td>£11,640</td><td>£53,753</td></tr><tr><td>Profit After Tax      </td><td>£8,074</td><td>£8,355</td><td>£8,650</td><td>£9,034</td><td>£9,428</td><td>£43,540</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£12,618</td><td>£15,898</td><td>£16,852</td><td>£14,886</td><td>£67,603</td></tr><tr><td>Net Return</td><td>£15,424</td><td>£20,972</td><td>£24,548</td><td>£25,886</td><td>£24,314</td><td>£111,143</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>133%</td></tr></tbody></table></div></div></template></turbo-stream>