<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>£22,320</td><td>£22,766</td><td>£23,336</td><td>£23,919</td><td>£24,517</td><td>£116,858</td></tr><tr><td>Total Expenses</td><td>£12,959</td><td>£13,049</td><td>£13,149</td><td>£13,251</td><td>£13,354</td><td>£65,762</td></tr><tr><td>Profit Before Tax</td><td>£9,361</td><td>£9,717</td><td>£10,187</td><td>£10,668</td><td>£11,163</td><td>£51,096</td></tr><tr><td>Profit After Tax      </td><td>£7,583</td><td>£7,871</td><td>£8,251</td><td>£8,641</td><td>£9,042</td><td>£41,388</td></tr><tr><td>Change In Property Value</td><td>£6,599</td><td>£6,796</td><td>£11,667</td><td>£14,701</td><td>£15,583</td><td>£55,346</td></tr><tr><td>Net Return</td><td>£14,181</td><td>£14,667</td><td>£19,918</td><td>£23,342</td><td>£24,625</td><td>£96,734</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>13%</td><td>61%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>21%</td><td>29%</td><td>34%</td><td>36%</td><td>141%</td></tr></tbody></table></div></div></template></turbo-stream>