<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>£18,240</td><td>£18,514</td><td>£18,791</td><td>£19,261</td><td>£19,743</td><td>£94,549</td></tr><tr><td>Total Expenses</td><td>£11,544</td><td>£11,622</td><td>£11,691</td><td>£11,779</td><td>£11,870</td><td>£58,506</td></tr><tr><td>Profit Before Tax</td><td>£6,696</td><td>£6,892</td><td>£7,101</td><td>£7,482</td><td>£7,872</td><td>£36,042</td></tr><tr><td>Profit After Tax      </td><td>£5,423</td><td>£5,582</td><td>£5,752</td><td>£6,060</td><td>£6,377</td><td>£29,194</td></tr><tr><td>Change In Property Value</td><td>£7,199</td><td>£13,593</td><td>£15,645</td><td>£16,583</td><td>£13,184</td><td>£66,203</td></tr><tr><td>Net Return</td><td>£12,622</td><td>£19,176</td><td>£21,396</td><td>£22,643</td><td>£19,560</td><td>£95,397</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>27%</td><td>131%</td></tr></tbody></table></div></div></template></turbo-stream>