<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>£26,256</td><td>£26,650</td><td>£27,316</td><td>£27,999</td><td>£28,839</td><td>£137,060</td></tr><tr><td>Total Expenses</td><td>£17,012</td><td>£17,063</td><td>£17,140</td><td>£17,219</td><td>£17,314</td><td>£85,748</td></tr><tr><td>Profit Before Tax</td><td>£9,244</td><td>£9,587</td><td>£10,176</td><td>£10,780</td><td>£11,525</td><td>£51,312</td></tr><tr><td>Profit After Tax      </td><td>£7,488</td><td>£7,766</td><td>£8,243</td><td>£8,731</td><td>£9,335</td><td>£41,563</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,969</td><td>£16,547</td><td>£21,135</td><td>£24,324</td><td>£79,725</td></tr><tr><td>Net Return</td><td>£16,238</td><td>£16,734</td><td>£24,790</td><td>£29,866</td><td>£33,659</td><td>£121,287</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>