<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>£18,984</td><td>£19,269</td><td>£19,558</td><td>£20,047</td><td>£20,548</td><td>£98,405</td></tr><tr><td>Total Expenses</td><td>£12,264</td><td>£12,342</td><td>£12,412</td><td>£12,503</td><td>£12,596</td><td>£62,117</td></tr><tr><td>Profit Before Tax</td><td>£6,720</td><td>£6,926</td><td>£7,146</td><td>£7,544</td><td>£7,952</td><td>£36,288</td></tr><tr><td>Profit After Tax      </td><td>£5,443</td><td>£5,610</td><td>£5,788</td><td>£6,110</td><td>£6,441</td><td>£29,393</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£14,729</td><td>£16,952</td><td>£17,969</td><td>£14,285</td><td>£71,735</td></tr><tr><td>Net Return</td><td>£13,243</td><td>£20,339</td><td>£22,740</td><td>£24,079</td><td>£20,726</td><td>£101,128</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>30%</td><td>26%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>