<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>£23,400</td><td>£23,751</td><td>£24,107</td><td>£24,710</td><td>£25,328</td><td>£121,296</td></tr><tr><td>Total Expenses</td><td>£14,795</td><td>£14,880</td><td>£14,957</td><td>£15,059</td><td>£15,164</td><td>£74,855</td></tr><tr><td>Profit Before Tax</td><td>£8,605</td><td>£8,871</td><td>£9,150</td><td>£9,651</td><td>£10,164</td><td>£46,441</td></tr><tr><td>Profit After Tax      </td><td>£6,970</td><td>£7,185</td><td>£7,412</td><td>£7,817</td><td>£8,233</td><td>£37,617</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£18,408</td><td>£21,186</td><td>£22,458</td><td>£17,854</td><td>£89,655</td></tr><tr><td>Net Return</td><td>£16,718</td><td>£25,594</td><td>£28,598</td><td>£30,275</td><td>£26,087</td><td>£127,272</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>26%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>