<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>£21,168</td><td>£21,486</td><td>£21,808</td><td>£22,353</td><td>£22,912</td><td>£109,726</td></tr><tr><td>Total Expenses</td><td>£13,446</td><td>£13,528</td><td>£13,601</td><td>£13,697</td><td>£13,796</td><td>£68,068</td></tr><tr><td>Profit Before Tax</td><td>£7,722</td><td>£7,958</td><td>£8,207</td><td>£8,656</td><td>£9,116</td><td>£41,659</td></tr><tr><td>Profit After Tax      </td><td>£6,255</td><td>£6,446</td><td>£6,648</td><td>£7,011</td><td>£7,384</td><td>£33,743</td></tr><tr><td>Change In Property Value</td><td>£8,699</td><td>£16,426</td><td>£18,904</td><td>£20,039</td><td>£15,931</td><td>£79,998</td></tr><tr><td>Net Return</td><td>£14,953</td><td>£22,872</td><td>£25,552</td><td>£27,050</td><td>£23,315</td><td>£113,742</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>