<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>£20,160</td><td>£20,462</td><td>£20,769</td><td>£21,289</td><td>£21,821</td><td>£104,501</td></tr><tr><td>Total Expenses</td><td>£13,023</td><td>£13,104</td><td>£13,175</td><td>£13,269</td><td>£13,365</td><td>£65,936</td></tr><tr><td>Profit Before Tax</td><td>£7,137</td><td>£7,359</td><td>£7,594</td><td>£8,019</td><td>£8,456</td><td>£38,565</td></tr><tr><td>Profit After Tax      </td><td>£5,781</td><td>£5,961</td><td>£6,151</td><td>£6,496</td><td>£6,849</td><td>£31,237</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£15,859</td><td>£18,252</td><td>£19,348</td><td>£15,381</td><td>£77,239</td></tr><tr><td>Net Return</td><td>£14,179</td><td>£21,820</td><td>£24,404</td><td>£25,843</td><td>£22,231</td><td>£108,477</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>