<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>£10,351</td><td>£10,425</td><td>£10,490</td><td>£10,573</td><td>£10,658</td><td>£52,498</td></tr><tr><td>Profit Before Tax</td><td>£5,609</td><td>£5,774</td><td>£5,952</td><td>£6,280</td><td>£6,617</td><td>£30,232</td></tr><tr><td>Profit After Tax      </td><td>£4,543</td><td>£4,677</td><td>£4,821</td><td>£5,087</td><td>£5,360</td><td>£24,488</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£11,894</td><td>£13,689</td><td>£14,510</td><td>£11,535</td><td>£57,926</td></tr><tr><td>Net Return</td><td>£10,842</td><td>£16,571</td><td>£18,510</td><td>£19,597</td><td>£16,895</td><td>£82,414</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>