<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>£15,696</td><td>£15,931</td><td>£16,170</td><td>£16,575</td><td>£16,989</td><td>£81,362</td></tr><tr><td>Total Expenses</td><td>£10,487</td><td>£10,561</td><td>£10,626</td><td>£10,708</td><td>£10,792</td><td>£53,174</td></tr><tr><td>Profit Before Tax</td><td>£5,209</td><td>£5,371</td><td>£5,545</td><td>£5,867</td><td>£6,197</td><td>£28,188</td></tr><tr><td>Profit After Tax      </td><td>£4,219</td><td>£4,350</td><td>£4,491</td><td>£4,752</td><td>£5,020</td><td>£22,832</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£12,180</td><td>£14,018</td><td>£14,859</td><td>£11,813</td><td>£59,319</td></tr><tr><td>Net Return</td><td>£10,669</td><td>£16,530</td><td>£18,509</td><td>£19,611</td><td>£16,832</td><td>£82,151</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>26%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>