<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>£20,592</td><td>£20,901</td><td>£21,214</td><td>£21,745</td><td>£22,288</td><td>£106,740</td></tr><tr><td>Total Expenses</td><td>£11,890</td><td>£11,933</td><td>£11,975</td><td>£12,038</td><td>£12,103</td><td>£59,940</td></tr><tr><td>Profit Before Tax</td><td>£8,702</td><td>£8,968</td><td>£9,239</td><td>£9,706</td><td>£10,185</td><td>£46,800</td></tr><tr><td>Profit After Tax      </td><td>£7,049</td><td>£7,264</td><td>£7,484</td><td>£7,862</td><td>£8,250</td><td>£37,908</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£10,302</td><td>£13,709</td><td>£15,918</td><td>£11,700</td><td>£55,979</td></tr><tr><td>Net Return</td><td>£11,399</td><td>£17,566</td><td>£21,193</td><td>£23,780</td><td>£19,950</td><td>£93,888</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>22%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>