<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>£20,076</td><td>£20,377</td><td>£20,683</td><td>£21,200</td><td>£21,730</td><td>£104,066</td></tr><tr><td>Total Expenses</td><td>£12,854</td><td>£12,934</td><td>£13,006</td><td>£13,099</td><td>£13,195</td><td>£65,088</td></tr><tr><td>Profit Before Tax</td><td>£7,222</td><td>£7,443</td><td>£7,677</td><td>£8,101</td><td>£8,535</td><td>£38,977</td></tr><tr><td>Profit After Tax      </td><td>£5,850</td><td>£6,029</td><td>£6,218</td><td>£6,561</td><td>£6,913</td><td>£31,572</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£15,576</td><td>£17,926</td><td>£19,002</td><td>£15,107</td><td>£75,860</td></tr><tr><td>Net Return</td><td>£14,098</td><td>£21,605</td><td>£24,145</td><td>£25,563</td><td>£22,020</td><td>£107,431</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>25%</td><td>28%</td><td>30%</td><td>26%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>