<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>£25,080</td><td>£25,456</td><td>£26,093</td><td>£26,745</td><td>£27,547</td><td>£130,921</td></tr><tr><td>Total Expenses</td><td>£14,117</td><td>£14,166</td><td>£14,241</td><td>£14,317</td><td>£14,408</td><td>£71,248</td></tr><tr><td>Profit Before Tax</td><td>£10,963</td><td>£11,290</td><td>£11,852</td><td>£12,428</td><td>£13,140</td><td>£59,673</td></tr><tr><td>Profit After Tax      </td><td>£8,880</td><td>£9,145</td><td>£9,600</td><td>£10,067</td><td>£10,643</td><td>£48,335</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,175</td><td>£11,767</td><td>£16,827</td><td>£19,366</td><td>£62,135</td></tr><tr><td>Net Return</td><td>£15,880</td><td>£16,320</td><td>£21,367</td><td>£26,894</td><td>£30,009</td><td>£110,470</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>56%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>25%</td><td>31%</td><td>35%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>