<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>£28,128</td><td>£28,550</td><td>£29,264</td><td>£29,995</td><td>£30,895</td><td>£146,832</td></tr><tr><td>Total Expenses</td><td>£18,191</td><td>£18,245</td><td>£18,327</td><td>£18,411</td><td>£18,512</td><td>£91,685</td></tr><tr><td>Profit Before Tax</td><td>£9,937</td><td>£10,305</td><td>£10,937</td><td>£11,584</td><td>£12,384</td><td>£55,147</td></tr><tr><td>Profit After Tax      </td><td>£8,049</td><td>£8,347</td><td>£8,859</td><td>£9,383</td><td>£10,031</td><td>£44,669</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,609</td><td>£17,729</td><td>£22,644</td><td>£26,061</td><td>£85,419</td></tr><tr><td>Net Return</td><td>£17,424</td><td>£17,957</td><td>£26,588</td><td>£32,028</td><td>£36,092</td><td>£130,089</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>37%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>22%</td><td>27%</td><td>30%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>