<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>£23,100</td><td>£23,446</td><td>£23,798</td><td>£24,393</td><td>£25,003</td><td>£119,741</td></tr><tr><td>Total Expenses</td><td>£13,428</td><td>£13,475</td><td>£13,520</td><td>£13,590</td><td>£13,662</td><td>£67,675</td></tr><tr><td>Profit Before Tax</td><td>£9,672</td><td>£9,972</td><td>£10,278</td><td>£10,803</td><td>£11,341</td><td>£52,066</td></tr><tr><td>Profit After Tax      </td><td>£7,835</td><td>£8,077</td><td>£8,325</td><td>£8,750</td><td>£9,186</td><td>£42,173</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£18,695</td><td>£21,516</td><td>£22,807</td><td>£18,131</td><td>£91,048</td></tr><tr><td>Net Return</td><td>£17,735</td><td>£26,771</td><td>£29,841</td><td>£31,557</td><td>£27,318</td><td>£133,221</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>128%</td></tr></tbody></table></div></div></template></turbo-stream>