<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>£21,756</td><td>£22,082</td><td>£22,634</td><td>£23,200</td><td>£23,896</td><td>£113,569</td></tr><tr><td>Total Expenses</td><td>£14,181</td><td>£14,225</td><td>£14,291</td><td>£14,359</td><td>£14,439</td><td>£71,496</td></tr><tr><td>Profit Before Tax</td><td>£7,575</td><td>£7,857</td><td>£8,343</td><td>£8,841</td><td>£9,457</td><td>£42,073</td></tr><tr><td>Profit After Tax      </td><td>£6,135</td><td>£6,364</td><td>£6,758</td><td>£7,161</td><td>£7,660</td><td>£34,079</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,431</td><td>£13,711</td><td>£17,512</td><td>£20,154</td><td>£66,058</td></tr><tr><td>Net Return</td><td>£13,385</td><td>£13,795</td><td>£20,468</td><td>£24,673</td><td>£27,814</td><td>£100,137</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>27%</td><td>31%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>