<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>£12,236</td><td>£12,314</td><td>£12,383</td><td>£12,474</td><td>£12,566</td><td>£61,972</td></tr><tr><td>Profit Before Tax</td><td>£6,484</td><td>£6,687</td><td>£6,902</td><td>£7,294</td><td>£7,697</td><td>£35,064</td></tr><tr><td>Profit After Tax      </td><td>£5,252</td><td>£5,416</td><td>£5,591</td><td>£5,908</td><td>£6,234</td><td>£28,402</td></tr><tr><td>Change In Property Value</td><td>£7,799</td><td>£14,726</td><td>£16,948</td><td>£17,965</td><td>£14,282</td><td>£71,721</td></tr><tr><td>Net Return</td><td>£13,051</td><td>£20,142</td><td>£22,539</td><td>£23,874</td><td>£20,517</td><td>£100,123</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>