<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>£15,540</td><td>£15,773</td><td>£16,010</td><td>£16,410</td><td>£16,820</td><td>£80,553</td></tr><tr><td>Total Expenses</td><td>£10,309</td><td>£10,382</td><td>£10,447</td><td>£10,529</td><td>£10,613</td><td>£52,280</td></tr><tr><td>Profit Before Tax</td><td>£5,231</td><td>£5,391</td><td>£5,563</td><td>£5,881</td><td>£6,208</td><td>£28,273</td></tr><tr><td>Profit After Tax      </td><td>£4,237</td><td>£4,366</td><td>£4,506</td><td>£4,764</td><td>£5,028</td><td>£22,901</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£11,894</td><td>£13,689</td><td>£14,510</td><td>£11,535</td><td>£57,926</td></tr><tr><td>Net Return</td><td>£10,535</td><td>£16,260</td><td>£18,194</td><td>£19,273</td><td>£16,563</td><td>£80,827</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>