<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>£22,500</td><td>£22,837</td><td>£23,180</td><td>£23,760</td><td>£24,354</td><td>£116,631</td></tr><tr><td>Total Expenses</td><td>£13,903</td><td>£13,986</td><td>£14,062</td><td>£14,161</td><td>£14,263</td><td>£70,375</td></tr><tr><td>Profit Before Tax</td><td>£8,598</td><td>£8,851</td><td>£9,119</td><td>£9,598</td><td>£10,090</td><td>£46,256</td></tr><tr><td>Profit After Tax      </td><td>£6,964</td><td>£7,170</td><td>£7,386</td><td>£7,775</td><td>£8,173</td><td>£37,467</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>£15,964</td><td>£24,165</td><td>£26,946</td><td>£28,508</td><td>£24,656</td><td>£120,238</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>26%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>