<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>£18,528</td><td>£18,806</td><td>£19,088</td><td>£19,565</td><td>£20,054</td><td>£96,041</td></tr><tr><td>Total Expenses</td><td>£11,523</td><td>£11,563</td><td>£11,601</td><td>£11,660</td><td>£11,719</td><td>£58,066</td></tr><tr><td>Profit Before Tax</td><td>£7,005</td><td>£7,243</td><td>£7,487</td><td>£7,906</td><td>£8,335</td><td>£37,976</td></tr><tr><td>Profit After Tax      </td><td>£5,674</td><td>£5,867</td><td>£6,064</td><td>£6,404</td><td>£6,751</td><td>£30,760</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£13,146</td><td>£16,790</td><td>£19,324</td><td>£13,655</td><td>£70,040</td></tr><tr><td>Net Return</td><td>£12,799</td><td>£19,012</td><td>£22,854</td><td>£25,727</td><td>£20,407</td><td>£100,800</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>22%</td><td>26%</td><td>29%</td><td>23%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>