<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>£29,820</td><td>£30,267</td><td>£30,721</td><td>£31,489</td><td>£32,277</td><td>£154,575</td></tr><tr><td>Total Expenses</td><td>£16,996</td><td>£17,053</td><td>£17,108</td><td>£17,196</td><td>£17,285</td><td>£85,637</td></tr><tr><td>Profit Before Tax</td><td>£12,825</td><td>£13,215</td><td>£13,613</td><td>£14,294</td><td>£14,992</td><td>£68,937</td></tr><tr><td>Profit After Tax      </td><td>£10,388</td><td>£10,704</td><td>£11,026</td><td>£11,578</td><td>£12,143</td><td>£55,839</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£14,921</td><td>£19,855</td><td>£23,054</td><td>£16,945</td><td>£81,074</td></tr><tr><td>Net Return</td><td>£16,688</td><td>£25,624</td><td>£30,881</td><td>£34,632</td><td>£29,088</td><td>£136,913</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>41%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>26%</td><td>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>