<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>£18,000</td><td>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£9,442</td><td>£9,480</td><td>£9,536</td><td>£9,594</td><td>£9,662</td><td>£47,715</td></tr><tr><td>Profit Before Tax</td><td>£8,559</td><td>£8,790</td><td>£9,190</td><td>£9,601</td><td>£10,108</td><td>£46,248</td></tr><tr><td>Profit After Tax      </td><td>£6,932</td><td>£7,120</td><td>£7,444</td><td>£7,777</td><td>£8,188</td><td>£37,461</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£10,503</td><td>£12,088</td><td>£12,813</td><td>£46,366</td></tr><tr><td>Net Return</td><td>£12,332</td><td>£12,682</td><td>£17,947</td><td>£19,864</td><td>£21,001</td><td>£83,827</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>68%</td></tr><tr><td>Total Net Return (%)</td><td>22%</td><td>23%</td><td>33%</td><td>36%</td><td>38%</td><td>152%</td></tr></tbody></table></div></div></template></turbo-stream>