<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>£11,498</td><td>£11,575</td><td>£11,643</td><td>£11,730</td><td>£11,820</td><td>£58,265</td></tr><tr><td>Profit Before Tax</td><td>£6,262</td><td>£6,452</td><td>£6,654</td><td>£7,024</td><td>£7,403</td><td>£33,795</td></tr><tr><td>Profit After Tax      </td><td>£5,072</td><td>£5,226</td><td>£5,390</td><td>£5,689</td><td>£5,997</td><td>£27,374</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£13,596</td><td>£15,648</td><td>£16,587</td><td>£13,186</td><td>£66,217</td></tr><tr><td>Net Return</td><td>£12,272</td><td>£18,822</td><td>£21,038</td><td>£22,276</td><td>£19,183</td><td>£93,591</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>37%</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>