<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>£15,504</td><td>£15,737</td><td>£15,973</td><td>£16,372</td><td>£16,781</td><td>£80,366</td></tr><tr><td>Total Expenses</td><td>£10,094</td><td>£10,130</td><td>£10,164</td><td>£10,214</td><td>£10,266</td><td>£50,868</td></tr><tr><td>Profit Before Tax</td><td>£5,410</td><td>£5,607</td><td>£5,809</td><td>£6,158</td><td>£6,515</td><td>£29,499</td></tr><tr><td>Profit After Tax      </td><td>£4,382</td><td>£4,541</td><td>£4,705</td><td>£4,988</td><td>£5,278</td><td>£23,894</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£14,231</td><td>£16,379</td><td>£17,362</td><td>£15,336</td><td>£72,058</td></tr><tr><td>Net Return</td><td>£13,132</td><td>£18,773</td><td>£21,084</td><td>£22,349</td><td>£20,614</td><td>£95,952</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>25%</td><td>28%</td><td>29%</td><td>27%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>