<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>£25,200</td><td>£25,578</td><td>£25,962</td><td>£26,611</td><td>£27,276</td><td>£130,626</td></tr><tr><td>Total Expenses</td><td>£15,781</td><td>£15,869</td><td>£15,948</td><td>£16,055</td><td>£16,164</td><td>£79,818</td></tr><tr><td>Profit Before Tax</td><td>£9,419</td><td>£9,709</td><td>£10,013</td><td>£10,556</td><td>£11,112</td><td>£50,808</td></tr><tr><td>Profit After Tax      </td><td>£7,629</td><td>£7,864</td><td>£8,111</td><td>£8,550</td><td>£9,000</td><td>£41,155</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£19,828</td><td>£22,820</td><td>£24,189</td><td>£19,230</td><td>£96,566</td></tr><tr><td>Net Return</td><td>£18,129</td><td>£27,692</td><td>£30,930</td><td>£32,739</td><td>£28,231</td><td>£137,721</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>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>29%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>