<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>£23,448</td><td>£23,800</td><td>£24,157</td><td>£24,761</td><td>£25,380</td><td>£121,545</td></tr><tr><td>Total Expenses</td><td>£14,104</td><td>£14,152</td><td>£14,198</td><td>£14,269</td><td>£14,341</td><td>£71,065</td></tr><tr><td>Profit Before Tax</td><td>£9,344</td><td>£9,648</td><td>£9,959</td><td>£10,492</td><td>£11,038</td><td>£50,480</td></tr><tr><td>Profit After Tax      </td><td>£7,568</td><td>£7,815</td><td>£8,067</td><td>£8,498</td><td>£8,941</td><td>£40,889</td></tr><tr><td>Change In Property Value</td><td>£5,249</td><td>£12,432</td><td>£16,543</td><td>£19,209</td><td>£14,118</td><td>£67,552</td></tr><tr><td>Net Return</td><td>£12,818</td><td>£20,247</td><td>£24,610</td><td>£27,707</td><td>£23,059</td><td>£108,440</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>12%</td><td>18%</td><td>22%</td><td>25%</td><td>21%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>