<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>£20,592</td><td>£20,901</td><td>£21,214</td><td>£21,745</td><td>£22,288</td><td>£106,740</td></tr><tr><td>Total Expenses</td><td>£13,388</td><td>£13,469</td><td>£13,542</td><td>£13,636</td><td>£13,733</td><td>£67,769</td></tr><tr><td>Profit Before Tax</td><td>£7,204</td><td>£7,432</td><td>£7,673</td><td>£8,108</td><td>£8,555</td><td>£38,971</td></tr><tr><td>Profit After Tax      </td><td>£5,835</td><td>£6,020</td><td>£6,215</td><td>£6,568</td><td>£6,929</td><td>£31,567</td></tr><tr><td>Change In Property Value</td><td>£8,699</td><td>£16,426</td><td>£18,904</td><td>£20,039</td><td>£15,931</td><td>£79,998</td></tr><tr><td>Net Return</td><td>£14,533</td><td>£22,445</td><td>£25,119</td><td>£26,606</td><td>£22,860</td><td>£111,565</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>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>