<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>£20,928</td><td>£21,242</td><td>£21,561</td><td>£22,100</td><td>£22,652</td><td>£108,482</td></tr><tr><td>Total Expenses</td><td>£12,213</td><td>£12,257</td><td>£12,299</td><td>£12,363</td><td>£12,429</td><td>£61,562</td></tr><tr><td>Profit Before Tax</td><td>£8,715</td><td>£8,985</td><td>£9,261</td><td>£9,736</td><td>£10,223</td><td>£46,920</td></tr><tr><td>Profit After Tax      </td><td>£7,059</td><td>£7,278</td><td>£7,502</td><td>£7,886</td><td>£8,280</td><td>£38,005</td></tr><tr><td>Change In Property Value</td><td>£8,970</td><td>£16,938</td><td>£19,495</td><td>£20,664</td><td>£16,428</td><td>£82,495</td></tr><tr><td>Net Return</td><td>£16,029</td><td>£24,216</td><td>£26,996</td><td>£28,550</td><td>£24,708</td><td>£120,500</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>31%</td><td>27%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>