<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>£22,368</td><td>£22,704</td><td>£23,044</td><td>£23,620</td><td>£24,211</td><td>£115,946</td></tr><tr><td>Total Expenses</td><td>£12,872</td><td>£12,918</td><td>£12,962</td><td>£13,030</td><td>£13,100</td><td>£64,883</td></tr><tr><td>Profit Before Tax</td><td>£9,496</td><td>£9,786</td><td>£10,082</td><td>£10,590</td><td>£11,111</td><td>£51,064</td></tr><tr><td>Profit After Tax      </td><td>£7,692</td><td>£7,926</td><td>£8,166</td><td>£8,578</td><td>£9,000</td><td>£41,362</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£11,190</td><td>£14,891</td><td>£17,290</td><td>£12,708</td><td>£60,805</td></tr><tr><td>Net Return</td><td>£12,417</td><td>£19,117</td><td>£23,057</td><td>£25,868</td><td>£21,708</td><td>£102,167</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>42%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>19%</td><td>23%</td><td>26%</td><td>22%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>