<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>£30,180</td><td>£30,633</td><td>£31,092</td><td>£31,869</td><td>£32,666</td><td>£156,441</td></tr><tr><td>Total Expenses</td><td>£17,192</td><td>£17,250</td><td>£17,306</td><td>£17,395</td><td>£17,485</td><td>£86,628</td></tr><tr><td>Profit Before Tax</td><td>£12,988</td><td>£13,383</td><td>£13,786</td><td>£14,475</td><td>£15,181</td><td>£69,812</td></tr><tr><td>Profit After Tax      </td><td>£10,520</td><td>£10,840</td><td>£11,167</td><td>£11,725</td><td>£12,297</td><td>£56,548</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£15,098</td><td>£20,091</td><td>£23,328</td><td>£17,146</td><td>£82,039</td></tr><tr><td>Net Return</td><td>£16,895</td><td>£25,938</td><td>£31,258</td><td>£35,053</td><td>£29,443</td><td>£138,587</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>21%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>