<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>£16,272</td><td>£16,516</td><td>£16,764</td><td>£17,183</td><td>£17,612</td><td>£84,347</td></tr><tr><td>Total Expenses</td><td>£10,704</td><td>£10,778</td><td>£10,844</td><td>£10,928</td><td>£11,014</td><td>£54,268</td></tr><tr><td>Profit Before Tax</td><td>£5,568</td><td>£5,738</td><td>£5,920</td><td>£6,255</td><td>£6,599</td><td>£30,079</td></tr><tr><td>Profit After Tax      </td><td>£4,510</td><td>£4,647</td><td>£4,795</td><td>£5,066</td><td>£5,345</td><td>£24,364</td></tr><tr><td>Change In Property Value</td><td>£6,599</td><td>£12,460</td><td>£14,341</td><td>£15,201</td><td>£12,085</td><td>£60,685</td></tr><tr><td>Net Return</td><td>£11,109</td><td>£17,108</td><td>£19,135</td><td>£20,267</td><td>£17,430</td><td>£85,049</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>