<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£13,069</td><td>£13,150</td><td>£13,252</td><td>£13,357</td><td>£13,474</td><td>£66,301</td></tr><tr><td>Profit Before Tax</td><td>£10,332</td><td>£10,601</td><td>£11,093</td><td>£11,597</td><td>£12,228</td><td>£55,850</td></tr><tr><td>Profit After Tax      </td><td>£8,369</td><td>£8,587</td><td>£8,985</td><td>£9,393</td><td>£9,905</td><td>£45,239</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,661</td><td>£56,670</td></tr><tr><td>Net Return</td><td>£14,969</td><td>£15,385</td><td>£21,822</td><td>£24,167</td><td>£25,565</td><td>£101,908</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</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>