<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>£24,852</td><td>£25,225</td><td>£25,603</td><td>£26,243</td><td>£26,899</td><td>£128,822</td></tr><tr><td>Total Expenses</td><td>£14,246</td><td>£14,296</td><td>£14,344</td><td>£14,419</td><td>£14,495</td><td>£71,801</td></tr><tr><td>Profit Before Tax</td><td>£10,606</td><td>£10,929</td><td>£11,259</td><td>£11,824</td><td>£12,404</td><td>£57,022</td></tr><tr><td>Profit After Tax      </td><td>£8,590</td><td>£8,852</td><td>£9,120</td><td>£9,578</td><td>£10,047</td><td>£46,188</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£12,434</td><td>£16,546</td><td>£19,211</td><td>£14,120</td><td>£67,561</td></tr><tr><td>Net Return</td><td>£13,840</td><td>£21,286</td><td>£25,665</td><td>£28,789</td><td>£24,168</td><td>£113,749</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>12%</td><td>19%</td><td>23%</td><td>26%</td><td>22%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>