<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>£18,456</td><td>£18,733</td><td>£19,014</td><td>£19,489</td><td>£19,976</td><td>£95,668</td></tr><tr><td>Total Expenses</td><td>£12,209</td><td>£12,287</td><td>£12,356</td><td>£12,446</td><td>£12,537</td><td>£61,836</td></tr><tr><td>Profit Before Tax</td><td>£6,247</td><td>£6,446</td><td>£6,658</td><td>£7,044</td><td>£7,439</td><td>£33,833</td></tr><tr><td>Profit After Tax      </td><td>£5,060</td><td>£5,221</td><td>£5,393</td><td>£5,705</td><td>£6,026</td><td>£27,404</td></tr><tr><td>Change In Property Value</td><td>£7,799</td><td>£14,726</td><td>£16,948</td><td>£17,965</td><td>£14,282</td><td>£71,721</td></tr><tr><td>Net Return</td><td>£12,858</td><td>£19,947</td><td>£22,341</td><td>£23,671</td><td>£20,308</td><td>£99,125</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>