<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>£16,956</td><td>£17,295</td><td>£17,641</td><td>£18,082</td><td>£18,534</td><td>£88,508</td></tr><tr><td>Total Expenses</td><td>£10,722</td><td>£10,768</td><td>£10,813</td><td>£10,868</td><td>£10,924</td><td>£54,095</td></tr><tr><td>Profit Before Tax</td><td>£6,234</td><td>£6,527</td><td>£6,828</td><td>£7,214</td><td>£7,610</td><td>£34,413</td></tr><tr><td>Profit After Tax      </td><td>£5,050</td><td>£5,287</td><td>£5,531</td><td>£5,844</td><td>£6,164</td><td>£27,875</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£13,648</td><td>£17,196</td><td>£18,228</td><td>£16,101</td><td>£73,122</td></tr><tr><td>Net Return</td><td>£13,000</td><td>£18,934</td><td>£22,726</td><td>£24,071</td><td>£22,266</td><td>£100,997</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>27%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>