<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>£19,800</td><td>£20,097</td><td>£20,398</td><td>£20,908</td><td>£21,431</td><td>£102,635</td></tr><tr><td>Total Expenses</td><td>£12,827</td><td>£12,906</td><td>£12,977</td><td>£13,070</td><td>£13,165</td><td>£64,945</td></tr><tr><td>Profit Before Tax</td><td>£6,973</td><td>£7,191</td><td>£7,421</td><td>£7,838</td><td>£8,266</td><td>£37,690</td></tr><tr><td>Profit After Tax      </td><td>£5,649</td><td>£5,825</td><td>£6,011</td><td>£6,349</td><td>£6,695</td><td>£30,529</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£15,576</td><td>£17,926</td><td>£19,002</td><td>£15,107</td><td>£75,860</td></tr><tr><td>Net Return</td><td>£13,897</td><td>£21,400</td><td>£23,938</td><td>£25,351</td><td>£21,802</td><td>£106,388</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</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>126%</td></tr></tbody></table></div></div></template></turbo-stream>