<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>£15,840</td><td>£16,078</td><td>£16,319</td><td>£16,727</td><td>£17,145</td><td>£82,108</td></tr><tr><td>Total Expenses</td><td>£10,661</td><td>£10,735</td><td>£10,800</td><td>£10,882</td><td>£10,967</td><td>£54,045</td></tr><tr><td>Profit Before Tax</td><td>£5,179</td><td>£5,343</td><td>£5,519</td><td>£5,844</td><td>£6,178</td><td>£28,063</td></tr><tr><td>Profit After Tax      </td><td>£4,195</td><td>£4,328</td><td>£4,470</td><td>£4,734</td><td>£5,004</td><td>£22,731</td></tr><tr><td>Change In Property Value</td><td>£6,599</td><td>£12,460</td><td>£14,341</td><td>£15,201</td><td>£12,085</td><td>£60,685</td></tr><tr><td>Net Return</td><td>£10,794</td><td>£16,788</td><td>£18,811</td><td>£19,935</td><td>£17,089</td><td>£83,416</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>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>