<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>£25,356</td><td>£25,736</td><td>£26,122</td><td>£26,775</td><td>£27,445</td><td>£131,435</td></tr><tr><td>Total Expenses</td><td>£14,860</td><td>£14,910</td><td>£14,959</td><td>£15,035</td><td>£15,113</td><td>£74,877</td></tr><tr><td>Profit Before Tax</td><td>£10,496</td><td>£10,826</td><td>£11,163</td><td>£11,740</td><td>£12,332</td><td>£56,558</td></tr><tr><td>Profit After Tax      </td><td>£8,502</td><td>£8,769</td><td>£9,042</td><td>£9,510</td><td>£9,989</td><td>£45,812</td></tr><tr><td>Change In Property Value</td><td>£5,513</td><td>£13,055</td><td>£17,373</td><td>£20,172</td><td>£14,826</td><td>£70,940</td></tr><tr><td>Net Return</td><td>£14,014</td><td>£21,824</td><td>£26,415</td><td>£29,682</td><td>£24,816</td><td>£116,751</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>21%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>