<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>£22,752</td><td>£23,093</td><td>£23,440</td><td>£24,026</td><td>£24,626</td><td>£117,937</td></tr><tr><td>Total Expenses</td><td>£13,232</td><td>£13,279</td><td>£13,324</td><td>£13,393</td><td>£13,463</td><td>£66,690</td></tr><tr><td>Profit Before Tax</td><td>£9,520</td><td>£9,815</td><td>£10,116</td><td>£10,633</td><td>£11,163</td><td>£51,247</td></tr><tr><td>Profit After Tax      </td><td>£7,711</td><td>£7,950</td><td>£8,194</td><td>£8,613</td><td>£9,042</td><td>£41,510</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£11,546</td><td>£15,364</td><td>£17,839</td><td>£13,112</td><td>£62,736</td></tr><tr><td>Net Return</td><td>£12,586</td><td>£19,495</td><td>£23,558</td><td>£26,452</td><td>£22,154</td><td>£104,245</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</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>22%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>