<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>£23,256</td><td>£23,605</td><td>£24,195</td><td>£24,800</td><td>£25,544</td><td>£121,399</td></tr><tr><td>Total Expenses</td><td>£15,125</td><td>£15,171</td><td>£15,241</td><td>£15,312</td><td>£15,398</td><td>£76,247</td></tr><tr><td>Profit Before Tax</td><td>£8,131</td><td>£8,434</td><td>£8,954</td><td>£9,487</td><td>£10,146</td><td>£45,152</td></tr><tr><td>Profit After Tax      </td><td>£6,586</td><td>£6,831</td><td>£7,253</td><td>£7,685</td><td>£8,219</td><td>£36,573</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£7,944</td><td>£14,656</td><td>£18,719</td><td>£21,544</td><td>£70,613</td></tr><tr><td>Net Return</td><td>£14,336</td><td>£14,775</td><td>£21,909</td><td>£26,404</td><td>£29,763</td><td>£107,187</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>