<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>£17,280</td><td>£17,539</td><td>£17,802</td><td>£18,247</td><td>£18,704</td><td>£89,572</td></tr><tr><td>Total Expenses</td><td>£11,448</td><td>£11,524</td><td>£11,592</td><td>£11,678</td><td>£11,766</td><td>£58,009</td></tr><tr><td>Profit Before Tax</td><td>£5,832</td><td>£6,015</td><td>£6,211</td><td>£6,569</td><td>£6,937</td><td>£31,564</td></tr><tr><td>Profit After Tax      </td><td>£4,724</td><td>£4,872</td><td>£5,031</td><td>£5,321</td><td>£5,619</td><td>£25,567</td></tr><tr><td>Change In Property Value</td><td>£7,199</td><td>£13,593</td><td>£15,645</td><td>£16,583</td><td>£13,184</td><td>£66,203</td></tr><tr><td>Net Return</td><td>£11,922</td><td>£18,465</td><td>£20,675</td><td>£21,904</td><td>£18,803</td><td>£91,770</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</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>