<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>£21,660</td><td>£21,985</td><td>£22,315</td><td>£22,873</td><td>£23,444</td><td>£112,276</td></tr><tr><td>Total Expenses</td><td>£12,479</td><td>£12,524</td><td>£12,568</td><td>£12,634</td><td>£12,702</td><td>£62,907</td></tr><tr><td>Profit Before Tax</td><td>£9,181</td><td>£9,461</td><td>£9,747</td><td>£10,239</td><td>£10,743</td><td>£49,370</td></tr><tr><td>Profit After Tax      </td><td>£7,436</td><td>£7,663</td><td>£7,895</td><td>£8,293</td><td>£8,702</td><td>£39,989</td></tr><tr><td>Change In Property Value</td><td>£4,575</td><td>£10,835</td><td>£14,418</td><td>£16,741</td><td>£12,305</td><td>£58,875</td></tr><tr><td>Net Return</td><td>£12,011</td><td>£18,498</td><td>£22,314</td><td>£25,035</td><td>£21,007</td><td>£98,864</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>104%</td></tr></tbody></table></div></div></template></turbo-stream>