<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>£13,841</td><td>£13,924</td><td>£13,998</td><td>£14,096</td><td>£14,197</td><td>£70,056</td></tr><tr><td>Profit Before Tax</td><td>£8,059</td><td>£8,305</td><td>£8,564</td><td>£9,030</td><td>£9,507</td><td>£43,465</td></tr><tr><td>Profit After Tax      </td><td>£6,528</td><td>£6,727</td><td>£6,937</td><td>£7,314</td><td>£7,701</td><td>£35,206</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£16,992</td><td>£19,556</td><td>£20,730</td><td>£16,480</td><td>£82,757</td></tr><tr><td>Net Return</td><td>£15,526</td><td>£23,719</td><td>£26,493</td><td>£28,044</td><td>£24,181</td><td>£117,964</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>