<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>£17,160</td><td>£17,503</td><td>£17,853</td><td>£18,300</td><td>£18,757</td><td>£89,573</td></tr><tr><td>Total Expenses</td><td>£10,582</td><td>£10,628</td><td>£10,674</td><td>£10,729</td><td>£10,785</td><td>£53,397</td></tr><tr><td>Profit Before Tax</td><td>£6,579</td><td>£6,875</td><td>£7,180</td><td>£7,571</td><td>£7,972</td><td>£36,176</td></tr><tr><td>Profit After Tax      </td><td>£5,329</td><td>£5,569</td><td>£5,816</td><td>£6,132</td><td>£6,457</td><td>£29,303</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£13,390</td><td>£16,871</td><td>£17,884</td><td>£15,797</td><td>£71,742</td></tr><tr><td>Net Return</td><td>£13,129</td><td>£18,959</td><td>£22,687</td><td>£24,016</td><td>£22,255</td><td>£101,045</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>