<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>£20,796</td><td>£21,212</td><td>£21,636</td><td>£22,177</td><td>£22,731</td><td>£108,553</td></tr><tr><td>Total Expenses</td><td>£12,767</td><td>£12,858</td><td>£12,942</td><td>£13,038</td><td>£13,136</td><td>£64,741</td></tr><tr><td>Profit Before Tax</td><td>£8,029</td><td>£8,353</td><td>£8,694</td><td>£9,139</td><td>£9,596</td><td>£43,812</td></tr><tr><td>Profit After Tax      </td><td>£6,504</td><td>£6,766</td><td>£7,042</td><td>£7,403</td><td>£7,772</td><td>£35,488</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£13,905</td><td>£17,520</td><td>£18,572</td><td>£16,405</td><td>£74,502</td></tr><tr><td>Net Return</td><td>£14,604</td><td>£20,671</td><td>£24,563</td><td>£25,974</td><td>£24,177</td><td>£109,989</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>22%</td><td>26%</td><td>28%</td><td>26%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>