<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>£13,417</td><td>£13,498</td><td>£13,571</td><td>£13,667</td><td>£13,765</td><td>£67,918</td></tr><tr><td>Profit Before Tax</td><td>£7,463</td><td>£7,695</td><td>£7,940</td><td>£8,382</td><td>£8,835</td><td>£40,315</td></tr><tr><td>Profit After Tax      </td><td>£6,045</td><td>£6,233</td><td>£6,431</td><td>£6,789</td><td>£7,157</td><td>£32,655</td></tr><tr><td>Change In Property Value</td><td>£8,699</td><td>£16,426</td><td>£18,904</td><td>£20,039</td><td>£15,931</td><td>£79,998</td></tr><tr><td>Net Return</td><td>£14,743</td><td>£22,658</td><td>£25,336</td><td>£26,828</td><td>£23,088</td><td>£112,653</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>