<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>£22,056</td><td>£22,497</td><td>£23,060</td><td>£23,636</td><td>£24,227</td><td>£115,476</td></tr><tr><td>Total Expenses</td><td>£13,926</td><td>£14,016</td><td>£14,115</td><td>£14,217</td><td>£14,319</td><td>£70,593</td></tr><tr><td>Profit Before Tax</td><td>£8,130</td><td>£8,481</td><td>£8,944</td><td>£9,419</td><td>£9,908</td><td>£44,883</td></tr><tr><td>Profit After Tax      </td><td>£6,585</td><td>£6,870</td><td>£7,245</td><td>£7,630</td><td>£8,026</td><td>£36,355</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£12,996</td><td>£16,375</td><td>£17,357</td><td>£61,649</td></tr><tr><td>Net Return</td><td>£13,935</td><td>£14,440</td><td>£20,241</td><td>£24,005</td><td>£25,383</td><td>£98,004</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>43%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>24%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>