<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£11,347</td><td>£11,387</td><td>£11,447</td><td>£11,508</td><td>£11,580</td><td>£57,268</td></tr><tr><td>Profit Before Tax</td><td>£7,853</td><td>£8,101</td><td>£8,529</td><td>£8,967</td><td>£9,509</td><td>£42,959</td></tr><tr><td>Profit After Tax      </td><td>£6,361</td><td>£6,562</td><td>£6,908</td><td>£7,263</td><td>£7,702</td><td>£34,797</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,766</td><td>£10,638</td><td>£13,587</td><td>£15,637</td><td>£51,252</td></tr><tr><td>Net Return</td><td>£11,986</td><td>£12,327</td><td>£17,546</td><td>£20,850</td><td>£23,339</td><td>£86,048</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>26%</td><td>30%</td><td>34%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>