<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>£21,108</td><td>£21,425</td><td>£21,746</td><td>£22,290</td><td>£22,847</td><td>£109,415</td></tr><tr><td>Total Expenses</td><td>£12,746</td><td>£12,790</td><td>£12,832</td><td>£12,897</td><td>£12,964</td><td>£64,229</td></tr><tr><td>Profit Before Tax</td><td>£8,362</td><td>£8,635</td><td>£8,914</td><td>£9,392</td><td>£9,883</td><td>£45,186</td></tr><tr><td>Profit After Tax      </td><td>£6,773</td><td>£6,994</td><td>£7,220</td><td>£7,608</td><td>£8,005</td><td>£36,600</td></tr><tr><td>Change In Property Value</td><td>£11,025</td><td>£17,931</td><td>£20,637</td><td>£21,876</td><td>£19,323</td><td>£90,793</td></tr><tr><td>Net Return</td><td>£17,798</td><td>£24,925</td><td>£27,857</td><td>£29,483</td><td>£27,329</td><td>£127,393</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>18%</td><td>25%</td><td>28%</td><td>30%</td><td>28%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>