<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>£27,300</td><td>£27,846</td><td>£28,403</td><td>£29,113</td><td>£29,841</td><td>£142,503</td></tr><tr><td>Total Expenses</td><td>£14,491</td><td>£14,558</td><td>£14,624</td><td>£14,706</td><td>£14,789</td><td>£73,169</td></tr><tr><td>Profit Before Tax</td><td>£12,809</td><td>£13,288</td><td>£13,779</td><td>£14,407</td><td>£15,052</td><td>£69,334</td></tr><tr><td>Profit After Tax      </td><td>£10,375</td><td>£10,763</td><td>£11,161</td><td>£11,670</td><td>£12,192</td><td>£56,160</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£18,025</td><td>£22,712</td><td>£24,074</td><td>£21,266</td><td>£96,576</td></tr><tr><td>Net Return</td><td>£20,875</td><td>£28,788</td><td>£33,872</td><td>£35,744</td><td>£33,457</td><td>£152,737</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>23%</td><td>27%</td><td>29%</td><td>27%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>