<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>£22,992</td><td>£23,337</td><td>£23,920</td><td>£24,518</td><td>£25,254</td><td>£120,021</td></tr><tr><td>Total Expenses</td><td>£15,607</td><td>£15,687</td><td>£15,788</td><td>£15,892</td><td>£16,008</td><td>£78,982</td></tr><tr><td>Profit Before Tax</td><td>£7,385</td><td>£7,650</td><td>£8,132</td><td>£8,626</td><td>£9,246</td><td>£41,039</td></tr><tr><td>Profit After Tax      </td><td>£5,982</td><td>£6,196</td><td>£6,587</td><td>£6,987</td><td>£7,489</td><td>£33,242</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£7,303</td><td>£13,474</td><td>£17,210</td><td>£19,807</td><td>£64,919</td></tr><tr><td>Net Return</td><td>£13,107</td><td>£13,499</td><td>£20,061</td><td>£24,197</td><td>£27,296</td><td>£98,160</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>27%</td><td>31%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>