<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>£15,960</td><td>£16,199</td><td>£16,442</td><td>£16,853</td><td>£17,275</td><td>£82,730</td></tr><tr><td>Total Expenses</td><td>£10,353</td><td>£10,427</td><td>£10,492</td><td>£10,575</td><td>£10,660</td><td>£52,506</td></tr><tr><td>Profit Before Tax</td><td>£5,607</td><td>£5,773</td><td>£5,950</td><td>£6,279</td><td>£6,615</td><td>£30,224</td></tr><tr><td>Profit After Tax      </td><td>£4,542</td><td>£4,676</td><td>£4,820</td><td>£5,086</td><td>£5,358</td><td>£24,481</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£11,897</td><td>£13,692</td><td>£14,513</td><td>£11,538</td><td>£57,940</td></tr><tr><td>Net Return</td><td>£10,842</td><td>£16,572</td><td>£18,512</td><td>£19,599</td><td>£16,896</td><td>£82,421</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>26%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>