<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>£21,756</td><td>£22,082</td><td>£22,414</td><td>£22,974</td><td>£23,548</td><td>£112,774</td></tr><tr><td>Total Expenses</td><td>£12,972</td><td>£13,017</td><td>£13,060</td><td>£13,127</td><td>£13,195</td><td>£65,370</td></tr><tr><td>Profit Before Tax</td><td>£8,784</td><td>£9,066</td><td>£9,353</td><td>£9,847</td><td>£10,354</td><td>£47,404</td></tr><tr><td>Profit After Tax      </td><td>£7,115</td><td>£7,343</td><td>£7,576</td><td>£7,976</td><td>£8,386</td><td>£38,398</td></tr><tr><td>Change In Property Value</td><td>£11,200</td><td>£18,216</td><td>£20,965</td><td>£22,223</td><td>£19,630</td><td>£92,234</td></tr><tr><td>Net Return</td><td>£18,315</td><td>£25,559</td><td>£28,541</td><td>£30,199</td><td>£28,017</td><td>£130,632</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>28%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>