<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>£17,004</td><td>£17,344</td><td>£17,691</td><td>£18,133</td><td>£18,587</td><td>£88,759</td></tr><tr><td>Total Expenses</td><td>£10,244</td><td>£10,291</td><td>£10,336</td><td>£10,390</td><td>£10,446</td><td>£51,707</td></tr><tr><td>Profit Before Tax</td><td>£6,760</td><td>£7,053</td><td>£7,355</td><td>£7,743</td><td>£8,140</td><td>£37,052</td></tr><tr><td>Profit After Tax      </td><td>£5,475</td><td>£5,713</td><td>£5,958</td><td>£6,272</td><td>£6,594</td><td>£30,012</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£12,875</td><td>£16,223</td><td>£17,196</td><td>£15,190</td><td>£68,983</td></tr><tr><td>Net Return</td><td>£12,975</td><td>£18,588</td><td>£22,180</td><td>£23,468</td><td>£21,783</td><td>£98,995</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>28%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>