<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>£15,120</td><td>£15,347</td><td>£15,577</td><td>£15,966</td><td>£16,366</td><td>£78,376</td></tr><tr><td>Total Expenses</td><td>£10,269</td><td>£10,341</td><td>£10,405</td><td>£10,486</td><td>£10,569</td><td>£52,071</td></tr><tr><td>Profit Before Tax</td><td>£4,851</td><td>£5,005</td><td>£5,172</td><td>£5,480</td><td>£5,797</td><td>£26,305</td></tr><tr><td>Profit After Tax      </td><td>£3,930</td><td>£4,054</td><td>£4,189</td><td>£4,439</td><td>£4,695</td><td>£21,307</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£11,897</td><td>£13,692</td><td>£14,513</td><td>£11,538</td><td>£57,940</td></tr><tr><td>Net Return</td><td>£10,230</td><td>£15,951</td><td>£17,881</td><td>£18,952</td><td>£16,233</td><td>£79,247</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>