<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>£20,256</td><td>£20,560</td><td>£21,074</td><td>£21,601</td><td>£22,249</td><td>£105,739</td></tr><tr><td>Total Expenses</td><td>£13,238</td><td>£13,280</td><td>£13,342</td><td>£13,406</td><td>£13,481</td><td>£66,746</td></tr><tr><td>Profit Before Tax</td><td>£7,018</td><td>£7,280</td><td>£7,732</td><td>£8,195</td><td>£8,768</td><td>£38,993</td></tr><tr><td>Profit After Tax      </td><td>£5,685</td><td>£5,897</td><td>£6,263</td><td>£6,638</td><td>£7,102</td><td>£31,584</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,919</td><td>£12,765</td><td>£16,304</td><td>£18,764</td><td>£61,502</td></tr><tr><td>Net Return</td><td>£12,435</td><td>£12,816</td><td>£19,028</td><td>£22,942</td><td>£25,866</td><td>£93,086</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>28%</td><td>31%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>