<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>£27,996</td><td>£28,416</td><td>£29,126</td><td>£29,854</td><td>£30,750</td><td>£146,143</td></tr><tr><td>Total Expenses</td><td>£17,186</td><td>£17,239</td><td>£17,321</td><td>£17,405</td><td>£17,505</td><td>£86,656</td></tr><tr><td>Profit Before Tax</td><td>£10,810</td><td>£11,177</td><td>£11,805</td><td>£12,450</td><td>£13,245</td><td>£59,487</td></tr><tr><td>Profit After Tax      </td><td>£8,756</td><td>£9,053</td><td>£9,562</td><td>£10,084</td><td>£10,728</td><td>£48,184</td></tr><tr><td>Change In Property Value</td><td>£12,250</td><td>£12,679</td><td>£20,621</td><td>£23,733</td><td>£25,157</td><td>£94,440</td></tr><tr><td>Net Return</td><td>£21,006</td><td>£21,732</td><td>£30,183</td><td>£33,817</td><td>£35,885</td><td>£142,624</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>19%</td><td>20%</td><td>27%</td><td>30%</td><td>32%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>