<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>£10,750</td><td>£10,825</td><td>£10,892</td><td>£10,977</td><td>£11,063</td><td>£54,507</td></tr><tr><td>Profit Before Tax</td><td>£5,966</td><td>£6,142</td><td>£6,330</td><td>£6,675</td><td>£7,030</td><td>£32,142</td></tr><tr><td>Profit After Tax      </td><td>£4,832</td><td>£4,975</td><td>£5,127</td><td>£5,407</td><td>£5,694</td><td>£26,035</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£12,463</td><td>£14,344</td><td>£15,204</td><td>£12,088</td><td>£60,699</td></tr><tr><td>Net Return</td><td>£11,432</td><td>£17,438</td><td>£19,471</td><td>£20,611</td><td>£17,782</td><td>£86,734</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>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>