<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>£11,426</td><td>£11,502</td><td>£11,569</td><td>£11,654</td><td>£11,742</td><td>£57,892</td></tr><tr><td>Profit Before Tax</td><td>£5,614</td><td>£5,794</td><td>£5,987</td><td>£6,340</td><td>£6,702</td><td>£30,436</td></tr><tr><td>Profit After Tax      </td><td>£4,547</td><td>£4,693</td><td>£4,849</td><td>£5,135</td><td>£5,429</td><td>£24,653</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£13,596</td><td>£15,648</td><td>£16,587</td><td>£13,186</td><td>£66,217</td></tr><tr><td>Net Return</td><td>£11,747</td><td>£18,289</td><td>£20,497</td><td>£21,722</td><td>£18,615</td><td>£90,870</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>25%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>