<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>£18,276</td><td>£18,550</td><td>£18,828</td><td>£19,299</td><td>£19,782</td><td>£94,735</td></tr><tr><td>Total Expenses</td><td>£11,658</td><td>£11,698</td><td>£11,736</td><td>£11,794</td><td>£11,853</td><td>£58,740</td></tr><tr><td>Profit Before Tax</td><td>£6,618</td><td>£6,852</td><td>£7,092</td><td>£7,505</td><td>£7,929</td><td>£35,996</td></tr><tr><td>Profit After Tax      </td><td>£5,360</td><td>£5,550</td><td>£5,745</td><td>£6,079</td><td>£6,422</td><td>£29,156</td></tr><tr><td>Change In Property Value</td><td>£10,150</td><td>£16,508</td><td>£18,999</td><td>£20,139</td><td>£17,790</td><td>£83,587</td></tr><tr><td>Net Return</td><td>£15,510</td><td>£22,058</td><td>£24,744</td><td>£26,219</td><td>£24,212</td><td>£112,744</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>27%</td><td>29%</td><td>27%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>