<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>£17,520</td><td>£17,783</td><td>£18,050</td><td>£18,501</td><td>£18,963</td><td>£90,816</td></tr><tr><td>Total Expenses</td><td>£11,474</td><td>£11,550</td><td>£11,618</td><td>£11,705</td><td>£11,794</td><td>£58,141</td></tr><tr><td>Profit Before Tax</td><td>£6,046</td><td>£6,233</td><td>£6,432</td><td>£6,796</td><td>£7,169</td><td>£32,675</td></tr><tr><td>Profit After Tax      </td><td>£4,897</td><td>£5,048</td><td>£5,210</td><td>£5,505</td><td>£5,807</td><td>£26,467</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>£12,097</td><td>£18,644</td><td>£20,857</td><td>£22,091</td><td>£18,994</td><td>£92,684</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>