<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>£20,880</td><td>£21,193</td><td>£21,511</td><td>£22,049</td><td>£22,600</td><td>£108,233</td></tr><tr><td>Total Expenses</td><td>£13,419</td><td>£13,500</td><td>£13,573</td><td>£13,668</td><td>£13,766</td><td>£67,926</td></tr><tr><td>Profit Before Tax</td><td>£7,461</td><td>£7,693</td><td>£7,938</td><td>£8,380</td><td>£8,834</td><td>£40,307</td></tr><tr><td>Profit After Tax      </td><td>£6,044</td><td>£6,231</td><td>£6,430</td><td>£6,788</td><td>£7,155</td><td>£32,649</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£16,429</td><td>£18,908</td><td>£20,042</td><td>£15,934</td><td>£80,012</td></tr><tr><td>Net Return</td><td>£14,744</td><td>£22,660</td><td>£25,338</td><td>£26,830</td><td>£23,089</td><td>£112,660</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>