<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>£16,824</td><td>£17,160</td><td>£17,504</td><td>£17,941</td><td>£18,390</td><td>£87,819</td></tr><tr><td>Total Expenses</td><td>£10,387</td><td>£10,433</td><td>£10,478</td><td>£10,532</td><td>£10,587</td><td>£52,417</td></tr><tr><td>Profit Before Tax</td><td>£6,437</td><td>£6,727</td><td>£7,026</td><td>£7,409</td><td>£7,802</td><td>£35,403</td></tr><tr><td>Profit After Tax      </td><td>£5,214</td><td>£5,449</td><td>£5,691</td><td>£6,002</td><td>£6,320</td><td>£28,676</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£13,132</td><td>£16,547</td><td>£17,539</td><td>£15,493</td><td>£70,361</td></tr><tr><td>Net Return</td><td>£12,864</td><td>£18,581</td><td>£22,238</td><td>£23,541</td><td>£21,813</td><td>£99,037</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>27%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>