<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>£23,760</td><td>£24,116</td><td>£24,478</td><td>£25,090</td><td>£25,717</td><td>£123,162</td></tr><tr><td>Total Expenses</td><td>£14,992</td><td>£15,078</td><td>£15,155</td><td>£15,258</td><td>£15,363</td><td>£75,846</td></tr><tr><td>Profit Before Tax</td><td>£8,768</td><td>£9,039</td><td>£9,323</td><td>£9,832</td><td>£10,354</td><td>£47,316</td></tr><tr><td>Profit After Tax      </td><td>£7,102</td><td>£7,321</td><td>£7,552</td><td>£7,964</td><td>£8,387</td><td>£38,326</td></tr><tr><td>Change In Property Value</td><td>£9,899</td><td>£18,692</td><td>£21,512</td><td>£22,803</td><td>£18,129</td><td>£91,034</td></tr><tr><td>Net Return</td><td>£17,000</td><td>£26,013</td><td>£29,064</td><td>£30,767</td><td>£26,515</td><td>£129,360</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>30%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>