<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>£20,436</td><td>£20,743</td><td>£21,054</td><td>£21,580</td><td>£22,120</td><td>£105,932</td></tr><tr><td>Total Expenses</td><td>£13,051</td><td>£13,132</td><td>£13,204</td><td>£13,298</td><td>£13,395</td><td>£66,079</td></tr><tr><td>Profit Before Tax</td><td>£7,385</td><td>£7,611</td><td>£7,850</td><td>£8,282</td><td>£8,725</td><td>£39,852</td></tr><tr><td>Profit After Tax      </td><td>£5,982</td><td>£6,165</td><td>£6,358</td><td>£6,708</td><td>£7,067</td><td>£32,280</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£15,859</td><td>£18,252</td><td>£19,348</td><td>£15,381</td><td>£77,239</td></tr><tr><td>Net Return</td><td>£14,380</td><td>£22,024</td><td>£24,611</td><td>£26,056</td><td>£22,448</td><td>£109,519</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>