<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>£16,716</td><td>£16,967</td><td>£17,221</td><td>£17,652</td><td>£18,093</td><td>£86,649</td></tr><tr><td>Total Expenses</td><td>£10,748</td><td>£10,824</td><td>£10,890</td><td>£10,975</td><td>£11,062</td><td>£54,499</td></tr><tr><td>Profit Before Tax</td><td>£5,968</td><td>£6,143</td><td>£6,331</td><td>£6,677</td><td>£7,031</td><td>£32,150</td></tr><tr><td>Profit After Tax      </td><td>£4,834</td><td>£4,976</td><td>£5,128</td><td>£5,408</td><td>£5,695</td><td>£26,042</td></tr><tr><td>Change In Property Value</td><td>£6,599</td><td>£12,460</td><td>£14,341</td><td>£15,201</td><td>£12,085</td><td>£60,685</td></tr><tr><td>Net Return</td><td>£11,432</td><td>£17,436</td><td>£19,469</td><td>£20,609</td><td>£17,780</td><td>£86,727</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>27%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>