<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>£16,620</td><td>£16,869</td><td>£17,122</td><td>£17,550</td><td>£17,989</td><td>£86,151</td></tr><tr><td>Total Expenses</td><td>£11,304</td><td>£11,378</td><td>£11,445</td><td>£11,529</td><td>£11,616</td><td>£57,272</td></tr><tr><td>Profit Before Tax</td><td>£5,316</td><td>£5,491</td><td>£5,678</td><td>£6,021</td><td>£6,373</td><td>£28,879</td></tr><tr><td>Profit After Tax      </td><td>£4,306</td><td>£4,448</td><td>£4,599</td><td>£4,877</td><td>£5,162</td><td>£23,392</td></tr><tr><td>Change In Property Value</td><td>£8,313</td><td>£13,520</td><td>£15,560</td><td>£16,494</td><td>£14,569</td><td>£68,455</td></tr><tr><td>Net Return</td><td>£12,619</td><td>£17,967</td><td>£20,159</td><td>£21,371</td><td>£19,732</td><td>£91,847</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>