<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>£27,372</td><td>£27,783</td><td>£28,199</td><td>£28,904</td><td>£29,627</td><td>£141,885</td></tr><tr><td>Total Expenses</td><td>£16,801</td><td>£16,892</td><td>£16,975</td><td>£17,087</td><td>£17,202</td><td>£84,958</td></tr><tr><td>Profit Before Tax</td><td>£10,571</td><td>£10,890</td><td>£11,224</td><td>£11,817</td><td>£12,425</td><td>£56,927</td></tr><tr><td>Profit After Tax      </td><td>£8,562</td><td>£8,821</td><td>£9,092</td><td>£9,572</td><td>£10,064</td><td>£46,111</td></tr><tr><td>Change In Property Value</td><td>£11,249</td><td>£21,241</td><td>£24,446</td><td>£25,913</td><td>£20,601</td><td>£103,450</td></tr><tr><td>Net Return</td><td>£19,811</td><td>£30,062</td><td>£33,538</td><td>£35,485</td><td>£30,665</td><td>£149,561</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>25%</td><td>28%</td><td>30%</td><td>26%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>