<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>£17,760</td><td>£18,026</td><td>£18,297</td><td>£18,754</td><td>£19,223</td><td>£92,060</td></tr><tr><td>Total Expenses</td><td>£11,496</td><td>£11,573</td><td>£11,641</td><td>£11,729</td><td>£11,818</td><td>£58,257</td></tr><tr><td>Profit Before Tax</td><td>£6,264</td><td>£6,453</td><td>£6,656</td><td>£7,026</td><td>£7,405</td><td>£33,803</td></tr><tr><td>Profit After Tax      </td><td>£5,074</td><td>£5,227</td><td>£5,391</td><td>£5,691</td><td>£5,998</td><td>£27,381</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>£12,272</td><td>£18,820</td><td>£21,036</td><td>£22,274</td><td>£19,182</td><td>£93,584</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>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>128%</td></tr></tbody></table></div></div></template></turbo-stream>