<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>£22,056</td><td>£22,387</td><td>£22,723</td><td>£23,291</td><td>£23,873</td><td>£114,329</td></tr><tr><td>Total Expenses</td><td>£12,841</td><td>£12,886</td><td>£12,930</td><td>£12,997</td><td>£13,066</td><td>£64,721</td></tr><tr><td>Profit Before Tax</td><td>£9,215</td><td>£9,501</td><td>£9,793</td><td>£10,293</td><td>£10,807</td><td>£49,608</td></tr><tr><td>Profit After Tax      </td><td>£7,464</td><td>£7,695</td><td>£7,932</td><td>£8,338</td><td>£8,753</td><td>£40,183</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£17,845</td><td>£20,538</td><td>£21,770</td><td>£17,307</td><td>£86,909</td></tr><tr><td>Net Return</td><td>£16,914</td><td>£25,540</td><td>£28,470</td><td>£30,108</td><td>£26,061</td><td>£127,092</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>26%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>