<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>£17,040</td><td>£17,296</td><td>£17,555</td><td>£17,994</td><td>£18,444</td><td>£88,328</td></tr><tr><td>Total Expenses</td><td>£11,424</td><td>£11,500</td><td>£11,567</td><td>£11,653</td><td>£11,740</td><td>£57,884</td></tr><tr><td>Profit Before Tax</td><td>£5,616</td><td>£5,796</td><td>£5,988</td><td>£6,341</td><td>£6,704</td><td>£30,444</td></tr><tr><td>Profit After Tax      </td><td>£4,549</td><td>£4,694</td><td>£4,850</td><td>£5,136</td><td>£5,430</td><td>£24,660</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>£11,747</td><td>£18,288</td><td>£20,495</td><td>£21,720</td><td>£18,613</td><td>£90,863</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>124%</td></tr></tbody></table></div></div></template></turbo-stream>