<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>£11,817</td><td>£11,894</td><td>£11,962</td><td>£12,049</td><td>£12,139</td><td>£59,860</td></tr><tr><td>Profit Before Tax</td><td>£5,931</td><td>£6,121</td><td>£6,323</td><td>£6,692</td><td>£7,071</td><td>£32,138</td></tr><tr><td>Profit After Tax      </td><td>£4,804</td><td>£4,958</td><td>£5,122</td><td>£5,421</td><td>£5,728</td><td>£26,032</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£12,303</td><td>£19,117</td><td>£21,418</td><td>£22,695</td><td>£19,461</td><td>£94,994</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>