<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>£21,600</td><td>£21,924</td><td>£22,472</td><td>£23,034</td><td>£23,725</td><td>£112,755</td></tr><tr><td>Total Expenses</td><td>£13,087</td><td>£13,165</td><td>£13,263</td><td>£13,363</td><td>£13,475</td><td>£66,353</td></tr><tr><td>Profit Before Tax</td><td>£8,513</td><td>£8,759</td><td>£9,209</td><td>£9,671</td><td>£10,250</td><td>£46,402</td></tr><tr><td>Profit After Tax      </td><td>£6,896</td><td>£7,095</td><td>£7,459</td><td>£7,833</td><td>£8,303</td><td>£37,585</td></tr><tr><td>Change In Property Value</td><td>£2,250</td><td>£2,273</td><td>£6,886</td><td>£9,456</td><td>£11,064</td><td>£31,928</td></tr><tr><td>Net Return</td><td>£9,146</td><td>£9,367</td><td>£14,345</td><td>£17,290</td><td>£19,366</td><td>£69,514</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>55%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>25%</td><td>28%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>