<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>£10,267</td><td>£10,340</td><td>£10,404</td><td>£10,485</td><td>£10,567</td><td>£52,063</td></tr><tr><td>Profit Before Tax</td><td>£4,853</td><td>£5,007</td><td>£5,173</td><td>£5,482</td><td>£5,798</td><td>£26,313</td></tr><tr><td>Profit After Tax      </td><td>£3,931</td><td>£4,056</td><td>£4,190</td><td>£4,440</td><td>£4,697</td><td>£21,314</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£11,894</td><td>£13,689</td><td>£14,510</td><td>£11,535</td><td>£57,926</td></tr><tr><td>Net Return</td><td>£10,229</td><td>£15,949</td><td>£17,879</td><td>£18,950</td><td>£16,232</td><td>£79,240</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>