<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>£13,811</td><td>£13,893</td><td>£13,967</td><td>£14,065</td><td>£14,164</td><td>£69,900</td></tr><tr><td>Profit Before Tax</td><td>£7,789</td><td>£8,031</td><td>£8,286</td><td>£8,745</td><td>£9,215</td><td>£42,065</td></tr><tr><td>Profit After Tax      </td><td>£6,309</td><td>£6,505</td><td>£6,711</td><td>£7,083</td><td>£7,464</td><td>£34,073</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£15,308</td><td>£23,497</td><td>£26,268</td><td>£27,813</td><td>£23,944</td><td>£116,830</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>