<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>£18,132</td><td>£18,404</td><td>£18,680</td><td>£19,147</td><td>£19,626</td><td>£93,989</td></tr><tr><td>Total Expenses</td><td>£10,647</td><td>£10,686</td><td>£10,724</td><td>£10,781</td><td>£10,840</td><td>£53,678</td></tr><tr><td>Profit Before Tax</td><td>£7,485</td><td>£7,718</td><td>£7,956</td><td>£8,366</td><td>£8,786</td><td>£40,311</td></tr><tr><td>Profit After Tax      </td><td>£6,063</td><td>£6,251</td><td>£6,444</td><td>£6,776</td><td>£7,117</td><td>£32,652</td></tr><tr><td>Change In Property Value</td><td>£9,065</td><td>£14,744</td><td>£16,969</td><td>£17,987</td><td>£15,888</td><td>£74,652</td></tr><tr><td>Net Return</td><td>£15,128</td><td>£20,995</td><td>£23,413</td><td>£24,763</td><td>£23,005</td><td>£107,304</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>27%</td><td>30%</td><td>31%</td><td>29%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>