<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>£21,600</td><td>£21,924</td><td>£22,253</td><td>£22,809</td><td>£23,379</td><td>£111,965</td></tr><tr><td>Total Expenses</td><td>£13,813</td><td>£13,895</td><td>£13,969</td><td>£14,066</td><td>£14,166</td><td>£69,908</td></tr><tr><td>Profit Before Tax</td><td>£7,788</td><td>£8,029</td><td>£8,284</td><td>£8,743</td><td>£9,213</td><td>£42,057</td></tr><tr><td>Profit After Tax      </td><td>£6,308</td><td>£6,504</td><td>£6,710</td><td>£7,082</td><td>£7,463</td><td>£34,066</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£16,995</td><td>£19,560</td><td>£20,733</td><td>£16,483</td><td>£82,771</td></tr><tr><td>Net Return</td><td>£15,308</td><td>£23,499</td><td>£26,270</td><td>£27,815</td><td>£23,946</td><td>£116,837</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>