<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>£18,720</td><td>£19,001</td><td>£19,286</td><td>£19,768</td><td>£20,262</td><td>£97,037</td></tr><tr><td>Total Expenses</td><td>£12,238</td><td>£12,316</td><td>£12,385</td><td>£12,475</td><td>£12,567</td><td>£61,980</td></tr><tr><td>Profit Before Tax</td><td>£6,483</td><td>£6,685</td><td>£6,901</td><td>£7,293</td><td>£7,695</td><td>£35,056</td></tr><tr><td>Profit After Tax      </td><td>£5,251</td><td>£5,415</td><td>£5,590</td><td>£5,907</td><td>£6,233</td><td>£28,396</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£14,729</td><td>£16,952</td><td>£17,969</td><td>£14,285</td><td>£71,735</td></tr><tr><td>Net Return</td><td>£13,051</td><td>£20,144</td><td>£22,541</td><td>£23,876</td><td>£20,518</td><td>£100,130</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</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>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>