<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>£27,336</td><td>£27,746</td><td>£28,162</td><td>£28,866</td><td>£29,588</td><td>£141,699</td></tr><tr><td>Total Expenses</td><td>£15,621</td><td>£15,674</td><td>£15,726</td><td>£15,807</td><td>£15,890</td><td>£78,719</td></tr><tr><td>Profit Before Tax</td><td>£11,715</td><td>£12,072</td><td>£12,436</td><td>£13,059</td><td>£13,698</td><td>£62,979</td></tr><tr><td>Profit After Tax      </td><td>£9,489</td><td>£9,778</td><td>£10,073</td><td>£10,578</td><td>£11,095</td><td>£51,013</td></tr><tr><td>Change In Property Value</td><td>£5,775</td><td>£13,677</td><td>£18,200</td><td>£21,133</td><td>£15,532</td><td>£74,318</td></tr><tr><td>Net Return</td><td>£15,264</td><td>£23,455</td><td>£28,273</td><td>£31,710</td><td>£26,628</td><td>£125,331</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>22%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>