<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>£11,056</td><td>£11,131</td><td>£11,197</td><td>£11,282</td><td>£11,368</td><td>£56,035</td></tr><tr><td>Profit Before Tax</td><td>£5,504</td><td>£5,677</td><td>£5,863</td><td>£6,205</td><td>£6,556</td><td>£29,806</td></tr><tr><td>Profit After Tax      </td><td>£4,458</td><td>£4,599</td><td>£4,749</td><td>£5,026</td><td>£5,310</td><td>£24,143</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£13,030</td><td>£14,996</td><td>£15,896</td><td>£12,637</td><td>£63,458</td></tr><tr><td>Net Return</td><td>£11,358</td><td>£17,628</td><td>£19,745</td><td>£20,922</td><td>£17,947</td><td>£87,600</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>34%</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>