<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>£24,156</td><td>£24,518</td><td>£24,886</td><td>£25,508</td><td>£26,146</td><td>£125,215</td></tr><tr><td>Total Expenses</td><td>£14,177</td><td>£14,226</td><td>£14,273</td><td>£14,345</td><td>£14,420</td><td>£71,440</td></tr><tr><td>Profit Before Tax</td><td>£9,979</td><td>£10,293</td><td>£10,614</td><td>£11,163</td><td>£11,726</td><td>£53,775</td></tr><tr><td>Profit After Tax      </td><td>£8,083</td><td>£8,337</td><td>£8,597</td><td>£9,042</td><td>£9,498</td><td>£43,557</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>£13,333</td><td>£20,771</td><td>£25,143</td><td>£28,253</td><td>£23,619</td><td>£111,119</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</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>