<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>£19,716</td><td>£20,012</td><td>£20,312</td><td>£20,820</td><td>£21,340</td><td>£102,200</td></tr><tr><td>Total Expenses</td><td>£12,659</td><td>£12,738</td><td>£12,809</td><td>£12,902</td><td>£12,997</td><td>£64,106</td></tr><tr><td>Profit Before Tax</td><td>£7,057</td><td>£7,273</td><td>£7,502</td><td>£7,918</td><td>£8,343</td><td>£38,094</td></tr><tr><td>Profit After Tax      </td><td>£5,716</td><td>£5,891</td><td>£6,077</td><td>£6,413</td><td>£6,758</td><td>£30,856</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£15,296</td><td>£17,604</td><td>£18,660</td><td>£14,835</td><td>£74,494</td></tr><tr><td>Net Return</td><td>£13,816</td><td>£21,187</td><td>£23,681</td><td>£25,073</td><td>£21,593</td><td>£105,350</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>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>