<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>£16,560</td><td>£16,808</td><td>£17,061</td><td>£17,487</td><td>£17,924</td><td>£85,840</td></tr><tr><td>Total Expenses</td><td>£11,055</td><td>£11,129</td><td>£11,196</td><td>£11,280</td><td>£11,367</td><td>£56,027</td></tr><tr><td>Profit Before Tax</td><td>£5,505</td><td>£5,679</td><td>£5,865</td><td>£6,207</td><td>£6,558</td><td>£29,814</td></tr><tr><td>Profit After Tax      </td><td>£4,459</td><td>£4,600</td><td>£4,751</td><td>£5,028</td><td>£5,312</td><td>£24,149</td></tr><tr><td>Change In Property Value</td><td>£6,899</td><td>£13,027</td><td>£14,993</td><td>£15,892</td><td>£12,634</td><td>£63,444</td></tr><tr><td>Net Return</td><td>£11,358</td><td>£17,627</td><td>£19,743</td><td>£20,920</td><td>£17,946</td><td>£87,593</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>