<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>£17,496</td><td>£17,758</td><td>£18,025</td><td>£18,475</td><td>£18,937</td><td>£90,692</td></tr><tr><td>Total Expenses</td><td>£11,793</td><td>£11,870</td><td>£11,937</td><td>£12,024</td><td>£12,113</td><td>£59,737</td></tr><tr><td>Profit Before Tax</td><td>£5,703</td><td>£5,889</td><td>£6,088</td><td>£6,451</td><td>£6,824</td><td>£30,955</td></tr><tr><td>Profit After Tax      </td><td>£4,619</td><td>£4,770</td><td>£4,931</td><td>£5,226</td><td>£5,528</td><td>£25,073</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£14,231</td><td>£16,379</td><td>£17,362</td><td>£15,336</td><td>£72,058</td></tr><tr><td>Net Return</td><td>£13,369</td><td>£19,001</td><td>£21,310</td><td>£22,587</td><td>£20,864</td><td>£97,131</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>27%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>