<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>£19,704</td><td>£20,000</td><td>£20,300</td><td>£20,807</td><td>£21,327</td><td>£102,137</td></tr><tr><td>Total Expenses</td><td>£12,656</td><td>£12,736</td><td>£12,807</td><td>£12,899</td><td>£12,994</td><td>£64,091</td></tr><tr><td>Profit Before Tax</td><td>£7,048</td><td>£7,264</td><td>£7,493</td><td>£7,908</td><td>£8,333</td><td>£38,046</td></tr><tr><td>Profit After Tax      </td><td>£5,709</td><td>£5,884</td><td>£6,069</td><td>£6,405</td><td>£6,750</td><td>£30,817</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£15,293</td><td>£17,600</td><td>£18,656</td><td>£14,832</td><td>£74,480</td></tr><tr><td>Net Return</td><td>£13,807</td><td>£21,176</td><td>£23,670</td><td>£25,062</td><td>£21,582</td><td>£105,297</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>