<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>£17,748</td><td>£18,014</td><td>£18,284</td><td>£18,742</td><td>£19,210</td><td>£91,998</td></tr><tr><td>Total Expenses</td><td>£11,819</td><td>£11,895</td><td>£11,963</td><td>£12,051</td><td>£12,140</td><td>£59,868</td></tr><tr><td>Profit Before Tax</td><td>£5,929</td><td>£6,119</td><td>£6,321</td><td>£6,691</td><td>£7,070</td><td>£32,130</td></tr><tr><td>Profit After Tax      </td><td>£4,803</td><td>£4,956</td><td>£5,120</td><td>£5,420</td><td>£5,727</td><td>£26,026</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£14,163</td><td>£16,300</td><td>£17,278</td><td>£13,736</td><td>£68,976</td></tr><tr><td>Net Return</td><td>£12,303</td><td>£19,119</td><td>£21,420</td><td>£22,697</td><td>£19,462</td><td>£95,001</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>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>125%</td></tr></tbody></table></div></div></template></turbo-stream>