<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>£27,252</td><td>£27,661</td><td>£28,076</td><td>£28,778</td><td>£29,497</td><td>£141,263</td></tr><tr><td>Total Expenses</td><td>£15,934</td><td>£15,988</td><td>£16,039</td><td>£16,120</td><td>£16,203</td><td>£80,284</td></tr><tr><td>Profit Before Tax</td><td>£11,318</td><td>£11,673</td><td>£12,036</td><td>£12,657</td><td>£13,294</td><td>£60,979</td></tr><tr><td>Profit After Tax      </td><td>£9,167</td><td>£9,455</td><td>£9,749</td><td>£10,253</td><td>£10,768</td><td>£49,393</td></tr><tr><td>Change In Property Value</td><td>£5,925</td><td>£14,032</td><td>£18,673</td><td>£21,682</td><td>£15,936</td><td>£76,248</td></tr><tr><td>Net Return</td><td>£15,092</td><td>£23,488</td><td>£28,422</td><td>£31,934</td><td>£26,704</td><td>£125,641</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>22%</td><td>25%</td><td>21%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>