<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>£18,492</td><td>£18,769</td><td>£19,051</td><td>£19,527</td><td>£20,015</td><td>£95,855</td></tr><tr><td>Total Expenses</td><td>£11,891</td><td>£11,969</td><td>£12,038</td><td>£12,128</td><td>£12,219</td><td>£60,246</td></tr><tr><td>Profit Before Tax</td><td>£6,601</td><td>£6,800</td><td>£7,013</td><td>£7,400</td><td>£7,796</td><td>£35,609</td></tr><tr><td>Profit After Tax      </td><td>£5,347</td><td>£5,508</td><td>£5,680</td><td>£5,994</td><td>£6,315</td><td>£28,844</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£14,160</td><td>£16,296</td><td>£17,274</td><td>£13,733</td><td>£68,962</td></tr><tr><td>Net Return</td><td>£12,845</td><td>£19,668</td><td>£21,977</td><td>£23,268</td><td>£20,048</td><td>£97,806</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>129%</td></tr></tbody></table></div></div></template></turbo-stream>