<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>£25,872</td><td>£26,260</td><td>£26,917</td><td>£27,589</td><td>£28,417</td><td>£135,055</td></tr><tr><td>Total Expenses</td><td>£16,775</td><td>£16,825</td><td>£16,902</td><td>£16,980</td><td>£17,073</td><td>£84,556</td></tr><tr><td>Profit Before Tax</td><td>£9,097</td><td>£9,435</td><td>£10,015</td><td>£10,609</td><td>£11,344</td><td>£50,500</td></tr><tr><td>Profit After Tax      </td><td>£7,369</td><td>£7,642</td><td>£8,112</td><td>£8,594</td><td>£9,188</td><td>£40,905</td></tr><tr><td>Change In Property Value</td><td>£8,625</td><td>£8,841</td><td>£16,311</td><td>£20,833</td><td>£23,977</td><td>£78,586</td></tr><tr><td>Net Return</td><td>£15,994</td><td>£16,483</td><td>£24,423</td><td>£29,426</td><td>£33,165</td><td>£119,491</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>