<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>£27,300</td><td>£27,846</td><td>£28,542</td><td>£29,256</td><td>£29,987</td><td>£142,931</td></tr><tr><td>Total Expenses</td><td>£17,116</td><td>£17,182</td><td>£17,263</td><td>£17,345</td><td>£17,429</td><td>£86,335</td></tr><tr><td>Profit Before Tax</td><td>£10,184</td><td>£10,664</td><td>£11,279</td><td>£11,911</td><td>£12,558</td><td>£56,596</td></tr><tr><td>Profit After Tax      </td><td>£8,249</td><td>£8,638</td><td>£9,136</td><td>£9,648</td><td>£10,172</td><td>£45,843</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£18,566</td><td>£23,393</td><td>£24,796</td><td>£88,070</td></tr><tr><td>Net Return</td><td>£18,749</td><td>£19,453</td><td>£27,702</td><td>£33,040</td><td>£34,969</td><td>£133,913</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>16%</td><td>22%</td><td>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>