<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>£18,156</td><td>£18,519</td><td>£18,890</td><td>£19,362</td><td>£19,846</td><td>£94,772</td></tr><tr><td>Total Expenses</td><td>£11,164</td><td>£11,213</td><td>£11,260</td><td>£11,318</td><td>£11,377</td><td>£56,330</td></tr><tr><td>Profit Before Tax</td><td>£6,992</td><td>£7,307</td><td>£7,630</td><td>£8,044</td><td>£8,469</td><td>£38,442</td></tr><tr><td>Profit After Tax      </td><td>£5,664</td><td>£5,918</td><td>£6,180</td><td>£6,516</td><td>£6,860</td><td>£31,138</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£14,163</td><td>£17,845</td><td>£18,915</td><td>£16,709</td><td>£75,881</td></tr><tr><td>Net Return</td><td>£13,914</td><td>£20,081</td><td>£24,025</td><td>£25,431</td><td>£23,569</td><td>£107,019</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</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>