<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>£16,728</td><td>£16,979</td><td>£17,234</td><td>£17,664</td><td>£18,106</td><td>£86,711</td></tr><tr><td>Total Expenses</td><td>£11,361</td><td>£11,436</td><td>£11,503</td><td>£11,587</td><td>£11,674</td><td>£57,561</td></tr><tr><td>Profit Before Tax</td><td>£5,367</td><td>£5,543</td><td>£5,731</td><td>£6,077</td><td>£6,432</td><td>£29,150</td></tr><tr><td>Profit After Tax      </td><td>£4,347</td><td>£4,490</td><td>£4,642</td><td>£4,922</td><td>£5,210</td><td>£23,611</td></tr><tr><td>Change In Property Value</td><td>£8,363</td><td>£13,602</td><td>£15,655</td><td>£16,594</td><td>£14,658</td><td>£68,873</td></tr><tr><td>Net Return</td><td>£12,711</td><td>£18,092</td><td>£20,297</td><td>£21,517</td><td>£19,868</td><td>£92,484</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>17%</td><td>25%</td><td>28%</td><td>30%</td><td>27%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>