<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>£22,200</td><td>£22,533</td><td>£22,871</td><td>£23,443</td><td>£24,029</td><td>£115,076</td></tr><tr><td>Total Expenses</td><td>£13,873</td><td>£13,956</td><td>£14,031</td><td>£14,130</td><td>£14,231</td><td>£70,219</td></tr><tr><td>Profit Before Tax</td><td>£8,328</td><td>£8,577</td><td>£8,840</td><td>£9,313</td><td>£9,798</td><td>£44,856</td></tr><tr><td>Profit After Tax      </td><td>£6,745</td><td>£6,948</td><td>£7,161</td><td>£7,544</td><td>£7,936</td><td>£36,334</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>£15,745</td><td>£23,943</td><td>£26,720</td><td>£28,277</td><td>£24,419</td><td>£119,104</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>26%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>