<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>£15,624</td><td>£15,858</td><td>£16,096</td><td>£16,499</td><td>£16,911</td><td>£80,988</td></tr><tr><td>Total Expenses</td><td>£10,641</td><td>£10,714</td><td>£10,779</td><td>£10,861</td><td>£10,945</td><td>£53,941</td></tr><tr><td>Profit Before Tax</td><td>£4,983</td><td>£5,144</td><td>£5,317</td><td>£5,637</td><td>£5,966</td><td>£27,048</td></tr><tr><td>Profit After Tax      </td><td>£4,036</td><td>£4,167</td><td>£4,307</td><td>£4,566</td><td>£4,832</td><td>£21,909</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£12,463</td><td>£14,344</td><td>£15,204</td><td>£12,088</td><td>£60,699</td></tr><tr><td>Net Return</td><td>£10,636</td><td>£16,630</td><td>£18,651</td><td>£19,771</td><td>£16,920</td><td>£82,607</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>25%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>