<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>£21,900</td><td>£22,228</td><td>£22,562</td><td>£23,126</td><td>£23,704</td><td>£113,521</td></tr><tr><td>Total Expenses</td><td>£13,843</td><td>£13,925</td><td>£14,000</td><td>£14,098</td><td>£14,198</td><td>£70,064</td></tr><tr><td>Profit Before Tax</td><td>£8,058</td><td>£8,303</td><td>£8,562</td><td>£9,028</td><td>£9,506</td><td>£43,457</td></tr><tr><td>Profit After Tax      </td><td>£6,527</td><td>£6,726</td><td>£6,935</td><td>£7,313</td><td>£7,700</td><td>£35,200</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>£15,527</td><td>£23,721</td><td>£26,495</td><td>£28,046</td><td>£24,183</td><td>£117,971</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>