<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>£20,772</td><td>£21,084</td><td>£21,400</td><td>£21,935</td><td>£22,483</td><td>£107,673</td></tr><tr><td>Total Expenses</td><td>£12,551</td><td>£12,595</td><td>£12,637</td><td>£12,701</td><td>£12,766</td><td>£63,251</td></tr><tr><td>Profit Before Tax</td><td>£8,221</td><td>£8,488</td><td>£8,763</td><td>£9,234</td><td>£9,717</td><td>£44,423</td></tr><tr><td>Profit After Tax      </td><td>£6,659</td><td>£6,876</td><td>£7,098</td><td>£7,479</td><td>£7,871</td><td>£35,982</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£12,710</td><td>£18,175</td><td>£20,918</td><td>£14,782</td><td>£74,336</td></tr><tr><td>Net Return</td><td>£14,409</td><td>£19,586</td><td>£25,273</td><td>£28,398</td><td>£22,653</td><td>£110,318</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>15%</td><td>20%</td><td>26%</td><td>29%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>