<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>£22,200</td><td>£22,533</td><td>£23,096</td><td>£23,674</td><td>£24,384</td><td>£115,887</td></tr><tr><td>Total Expenses</td><td>£14,932</td><td>£15,012</td><td>£15,111</td><td>£15,212</td><td>£15,326</td><td>£75,593</td></tr><tr><td>Profit Before Tax</td><td>£7,268</td><td>£7,521</td><td>£7,985</td><td>£8,461</td><td>£9,058</td><td>£40,294</td></tr><tr><td>Profit After Tax      </td><td>£5,887</td><td>£6,092</td><td>£6,468</td><td>£6,854</td><td>£7,337</td><td>£32,638</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£13,987</td><td>£14,435</td><td>£22,223</td><td>£24,985</td><td>£26,557</td><td>£102,187</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>27%</td><td>30%</td><td>32%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>