<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>£18,480</td><td>£18,850</td><td>£19,227</td><td>£19,707</td><td>£20,200</td><td>£96,463</td></tr><tr><td>Total Expenses</td><td>£11,357</td><td>£11,406</td><td>£11,454</td><td>£11,513</td><td>£11,573</td><td>£57,304</td></tr><tr><td>Profit Before Tax</td><td>£7,123</td><td>£7,443</td><td>£7,772</td><td>£8,194</td><td>£8,627</td><td>£39,160</td></tr><tr><td>Profit After Tax      </td><td>£5,770</td><td>£6,029</td><td>£6,295</td><td>£6,637</td><td>£6,988</td><td>£31,719</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£14,420</td><td>£18,169</td><td>£19,259</td><td>£17,012</td><td>£77,261</td></tr><tr><td>Net Return</td><td>£14,170</td><td>£20,449</td><td>£24,465</td><td>£25,897</td><td>£24,000</td><td>£108,980</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>