<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>£15,984</td><td>£16,224</td><td>£16,467</td><td>£16,879</td><td>£17,301</td><td>£82,854</td></tr><tr><td>Total Expenses</td><td>£10,303</td><td>£10,340</td><td>£10,374</td><td>£10,426</td><td>£10,479</td><td>£51,921</td></tr><tr><td>Profit Before Tax</td><td>£5,681</td><td>£5,884</td><td>£6,093</td><td>£6,453</td><td>£6,822</td><td>£30,934</td></tr><tr><td>Profit After Tax      </td><td>£4,602</td><td>£4,766</td><td>£4,935</td><td>£5,227</td><td>£5,526</td><td>£25,056</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£11,762</td><td>£15,023</td><td>£17,290</td><td>£12,218</td><td>£62,667</td></tr><tr><td>Net Return</td><td>£10,977</td><td>£16,528</td><td>£19,958</td><td>£22,517</td><td>£17,744</td><td>£87,723</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>21%</td><td>26%</td><td>29%</td><td>23%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>