<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>£16,284</td><td>£16,528</td><td>£16,776</td><td>£17,196</td><td>£17,625</td><td>£84,410</td></tr><tr><td>Total Expenses</td><td>£10,707</td><td>£10,781</td><td>£10,847</td><td>£10,931</td><td>£11,017</td><td>£54,283</td></tr><tr><td>Profit Before Tax</td><td>£5,577</td><td>£5,747</td><td>£5,929</td><td>£6,265</td><td>£6,609</td><td>£30,127</td></tr><tr><td>Profit After Tax      </td><td>£4,517</td><td>£4,655</td><td>£4,803</td><td>£5,074</td><td>£5,353</td><td>£24,403</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>£11,117</td><td>£17,118</td><td>£19,146</td><td>£20,279</td><td>£17,441</td><td>£85,101</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>26%</td><td>29%</td><td>30%</td><td>26%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>